Highlights

[NHFATT] YoY TTM Result on 2014-12-31 [#4]

Stock [NHFATT]: NEW HOONG FATT HOLDINGS BHD
Announcement Date 27-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Dec-2014  [#4]
Profit Trend QoQ -     14.13%    YoY -     -40.57%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 250,606 231,894 207,226 200,596 210,603 217,467 215,570 2.54%
  YoY % 8.07% 11.90% 3.31% -4.75% -3.16% 0.88% -
  Horiz. % 116.25% 107.57% 96.13% 93.05% 97.70% 100.88% 100.00%
PBT 24,413 36,810 26,570 17,900 27,358 27,669 25,859 -0.95%
  YoY % -33.68% 38.54% 48.44% -34.57% -1.12% 7.00% -
  Horiz. % 94.41% 142.35% 102.75% 69.22% 105.80% 107.00% 100.00%
Tax -4,085 -6,820 -7,320 -5,926 -7,209 -4,906 -5,946 -6.06%
  YoY % 40.10% 6.83% -23.52% 17.80% -46.94% 17.49% -
  Horiz. % 68.70% 114.70% 123.11% 99.66% 121.24% 82.51% 100.00%
NP 20,328 29,990 19,250 11,974 20,149 22,763 19,913 0.34%
  YoY % -32.22% 55.79% 60.76% -40.57% -11.48% 14.31% -
  Horiz. % 102.08% 150.61% 96.67% 60.13% 101.19% 114.31% 100.00%
NP to SH 20,328 29,990 19,250 11,974 20,149 22,763 19,805 0.43%
  YoY % -32.22% 55.79% 60.76% -40.57% -11.48% 14.94% -
  Horiz. % 102.64% 151.43% 97.20% 60.46% 101.74% 114.94% 100.00%
Tax Rate 16.73 % 18.53 % 27.55 % 33.11 % 26.35 % 17.73 % 22.99 % -5.16%
  YoY % -9.71% -32.74% -16.79% 25.65% 48.62% -22.88% -
  Horiz. % 72.77% 80.60% 119.83% 144.02% 114.62% 77.12% 100.00%
Total Cost 230,278 201,904 187,976 188,622 190,454 194,704 195,657 2.75%
  YoY % 14.05% 7.41% -0.34% -0.96% -2.18% -0.49% -
  Horiz. % 117.69% 103.19% 96.07% 96.40% 97.34% 99.51% 100.00%
Net Worth 426,891 372,778 329,939 314,907 313,404 303,280 289,113 6.70%
  YoY % 14.52% 12.98% 4.77% 0.48% 3.34% 4.90% -
  Horiz. % 147.66% 128.94% 114.12% 108.92% 108.40% 104.90% 100.00%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 8,267 10,521 8,267 7,515 9,018 9,780 9,013 -1.43%
  YoY % -21.43% 27.27% 10.00% -16.67% -7.79% 8.51% -
  Horiz. % 91.73% 116.74% 91.73% 83.39% 100.06% 108.51% 100.00%
Div Payout % 40.67 % 35.08 % 42.95 % 62.77 % 44.76 % 42.97 % 45.51 % -1.85%
  YoY % 15.93% -18.32% -31.58% 40.24% 4.17% -5.58% -
  Horiz. % 89.36% 77.08% 94.37% 137.93% 98.35% 94.42% 100.00%
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 426,891 372,778 329,939 314,907 313,404 303,280 289,113 6.70%
  YoY % 14.52% 12.98% 4.77% 0.48% 3.34% 4.90% -
  Horiz. % 147.66% 128.94% 114.12% 108.92% 108.40% 104.90% 100.00%
NOSH 75,157 75,157 75,157 75,157 75,157 75,255 75,094 0.01%
  YoY % 0.00% 0.00% 0.00% 0.00% -0.13% 0.22% -
  Horiz. % 100.08% 100.08% 100.08% 100.08% 100.08% 100.22% 100.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 8.11 % 12.93 % 9.29 % 5.97 % 9.57 % 10.47 % 9.24 % -2.15%
  YoY % -37.28% 39.18% 55.61% -37.62% -8.60% 13.31% -
  Horiz. % 87.77% 139.94% 100.54% 64.61% 103.57% 113.31% 100.00%
ROE 4.76 % 8.04 % 5.83 % 3.80 % 6.43 % 7.51 % 6.85 % -5.88%
  YoY % -40.80% 37.91% 53.42% -40.90% -14.38% 9.64% -
  Horiz. % 69.49% 117.37% 85.11% 55.47% 93.87% 109.64% 100.00%
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 333.44 308.55 275.72 266.90 280.22 288.97 287.07 2.52%
  YoY % 8.07% 11.91% 3.30% -4.75% -3.03% 0.66% -
  Horiz. % 116.15% 107.48% 96.05% 92.97% 97.61% 100.66% 100.00%
EPS 27.05 39.90 25.61 15.93 26.81 30.25 26.37 0.42%
  YoY % -32.21% 55.80% 60.77% -40.58% -11.37% 14.71% -
  Horiz. % 102.58% 151.31% 97.12% 60.41% 101.67% 114.71% 100.00%
DPS 11.00 14.00 11.00 10.00 12.00 13.00 12.00 -1.44%
  YoY % -21.43% 27.27% 10.00% -16.67% -7.69% 8.33% -
  Horiz. % 91.67% 116.67% 91.67% 83.33% 100.00% 108.33% 100.00%
NAPS 5.6800 4.9600 4.3900 4.1900 4.1700 4.0300 3.8500 6.69%
  YoY % 14.52% 12.98% 4.77% 0.48% 3.47% 4.68% -
  Horiz. % 147.53% 128.83% 114.03% 108.83% 108.31% 104.68% 100.00%
Adjusted Per Share Value based on latest NOSH - 82,672
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 303.13 280.50 250.66 242.64 254.75 263.05 260.75 2.54%
  YoY % 8.07% 11.90% 3.31% -4.75% -3.16% 0.88% -
  Horiz. % 116.25% 107.57% 96.13% 93.05% 97.70% 100.88% 100.00%
EPS 24.59 36.28 23.28 14.48 24.37 27.53 23.96 0.43%
  YoY % -32.22% 55.84% 60.77% -40.58% -11.48% 14.90% -
  Horiz. % 102.63% 151.42% 97.16% 60.43% 101.71% 114.90% 100.00%
DPS 10.00 12.73 10.00 9.09 10.91 11.83 10.90 -1.42%
  YoY % -21.45% 27.30% 10.01% -16.68% -7.78% 8.53% -
  Horiz. % 91.74% 116.79% 91.74% 83.39% 100.09% 108.53% 100.00%
NAPS 5.1637 4.5091 3.9909 3.8091 3.7909 3.6685 3.4971 6.70%
  YoY % 14.52% 12.98% 4.77% 0.48% 3.34% 4.90% -
  Horiz. % 147.66% 128.94% 114.12% 108.92% 108.40% 104.90% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 3.3800 3.2400 2.8000 2.5500 2.8800 2.3400 2.3000 -
P/RPS 1.01 1.05 1.02 0.96 1.03 0.81 0.80 3.96%
  YoY % -3.81% 2.94% 6.25% -6.80% 27.16% 1.25% -
  Horiz. % 126.25% 131.25% 127.50% 120.00% 128.75% 101.25% 100.00%
P/EPS 12.50 8.12 10.93 16.01 10.74 7.74 8.72 6.18%
  YoY % 53.94% -25.71% -31.73% 49.07% 38.76% -11.24% -
  Horiz. % 143.35% 93.12% 125.34% 183.60% 123.17% 88.76% 100.00%
EY 8.00 12.32 9.15 6.25 9.31 12.93 11.47 -5.82%
  YoY % -35.06% 34.64% 46.40% -32.87% -28.00% 12.73% -
  Horiz. % 69.75% 107.41% 79.77% 54.49% 81.17% 112.73% 100.00%
DY 3.25 4.32 3.93 3.92 4.17 5.56 5.22 -7.59%
  YoY % -24.77% 9.92% 0.26% -6.00% -25.00% 6.51% -
  Horiz. % 62.26% 82.76% 75.29% 75.10% 79.89% 106.51% 100.00%
P/NAPS 0.60 0.65 0.64 0.61 0.69 0.58 0.60 -
  YoY % -7.69% 1.56% 4.92% -11.59% 18.97% -3.33% -
  Horiz. % 100.00% 108.33% 106.67% 101.67% 115.00% 96.67% 100.00%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 27/02/18 27/02/17 23/02/16 27/02/15 26/02/14 26/02/13 27/02/12 -
Price 3.2600 3.5000 2.7000 2.5700 2.7300 2.3600 2.4200 -
P/RPS 0.98 1.13 0.98 0.96 0.97 0.82 0.84 2.60%
  YoY % -13.27% 15.31% 2.08% -1.03% 18.29% -2.38% -
  Horiz. % 116.67% 134.52% 116.67% 114.29% 115.48% 97.62% 100.00%
P/EPS 12.05 8.77 10.54 16.13 10.18 7.80 9.18 4.63%
  YoY % 37.40% -16.79% -34.66% 58.45% 30.51% -15.03% -
  Horiz. % 131.26% 95.53% 114.81% 175.71% 110.89% 84.97% 100.00%
EY 8.30 11.40 9.49 6.20 9.82 12.82 10.90 -4.44%
  YoY % -27.19% 20.13% 53.06% -36.86% -23.40% 17.61% -
  Horiz. % 76.15% 104.59% 87.06% 56.88% 90.09% 117.61% 100.00%
DY 3.37 4.00 4.07 3.89 4.40 5.51 4.96 -6.23%
  YoY % -15.75% -1.72% 4.63% -11.59% -20.15% 11.09% -
  Horiz. % 67.94% 80.65% 82.06% 78.43% 88.71% 111.09% 100.00%
P/NAPS 0.57 0.71 0.62 0.61 0.65 0.59 0.63 -1.65%
  YoY % -19.72% 14.52% 1.64% -6.15% 10.17% -6.35% -
  Horiz. % 90.48% 112.70% 98.41% 96.83% 103.17% 93.65% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

241  924  499  511 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.155-0.015 
 PHB 0.030.00 
 SAPNRG 0.115-0.005 
 VIVOCOM 0.855-0.365 
 KANGER 0.18-0.015 
 PA 0.145-0.005 
 MTRONIC 0.105-0.01 
 KGROUP-WC 0.020.00 
 XDL 0.07-0.005 
 ARMADA 0.27-0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. AN OVERLOOKED FOOD STOCK, TRADING AT 62% DISCOUNT TO NTA !!!! Bursa Master
2. AT (0072) glove factory real? Have a look... Rubber Glove companies till year 2023
3. Supermax is the best performer - Koon Yew Yin Koon Yew Yin's Blog
4. TOPGLOV, please update shareholders on the Klang Factory Covid-19 outbreak. 1500 cases? How it impact the factory? gloveharicut
5. TOPGLOVE plants in Meru to be temporarily closed. CIMB says No changes to FY21-23F EPS. Maintain BUY RM10.00 gloveharicut
6. TOPGLOV (7113) - Update on Share Buyback and EPF Movement, what is their average buying price from September till November? Bursa Malaysia Free Trading Education
7. Salcon (8567) & AT (0072) Rubber Glove companies till year 2023
8. JAG - THE NEXT STRONGER PA IN THE MAKING LogicTrading Analysis
PARTNERS & BROKERS