Highlights

[NHFATT] YoY TTM Result on 2018-12-31 [#4]

Stock [NHFATT]: NEW HOONG FATT HOLDINGS BHD
Announcement Date 25-Feb-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Dec-2018  [#4]
Profit Trend QoQ -     -16.01%    YoY -     -31.09%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 276,126 257,018 250,606 231,894 207,226 200,596 210,603 4.62%
  YoY % 7.43% 2.56% 8.07% 11.90% 3.31% -4.75% -
  Horiz. % 131.11% 122.04% 118.99% 110.11% 98.40% 95.25% 100.00%
PBT 18,763 19,321 24,413 36,810 26,570 17,900 27,358 -6.09%
  YoY % -2.89% -20.86% -33.68% 38.54% 48.44% -34.57% -
  Horiz. % 68.58% 70.62% 89.24% 134.55% 97.12% 65.43% 100.00%
Tax -3,892 -5,313 -4,085 -6,820 -7,320 -5,926 -7,209 -9.76%
  YoY % 26.75% -30.06% 40.10% 6.83% -23.52% 17.80% -
  Horiz. % 53.99% 73.70% 56.67% 94.60% 101.54% 82.20% 100.00%
NP 14,871 14,008 20,328 29,990 19,250 11,974 20,149 -4.93%
  YoY % 6.16% -31.09% -32.22% 55.79% 60.76% -40.57% -
  Horiz. % 73.81% 69.52% 100.89% 148.84% 95.54% 59.43% 100.00%
NP to SH 14,871 14,008 20,328 29,990 19,250 11,974 20,149 -4.93%
  YoY % 6.16% -31.09% -32.22% 55.79% 60.76% -40.57% -
  Horiz. % 73.81% 69.52% 100.89% 148.84% 95.54% 59.43% 100.00%
Tax Rate 20.74 % 27.50 % 16.73 % 18.53 % 27.55 % 33.11 % 26.35 % -3.91%
  YoY % -24.58% 64.38% -9.71% -32.74% -16.79% 25.65% -
  Horiz. % 78.71% 104.36% 63.49% 70.32% 104.55% 125.65% 100.00%
Total Cost 261,255 243,010 230,278 201,904 187,976 188,622 190,454 5.41%
  YoY % 7.51% 5.53% 14.05% 7.41% -0.34% -0.96% -
  Horiz. % 137.17% 127.60% 120.91% 106.01% 98.70% 99.04% 100.00%
Net Worth 463,789 456,349 426,891 372,778 329,939 314,907 313,404 6.75%
  YoY % 1.63% 6.90% 14.52% 12.98% 4.77% 0.48% -
  Horiz. % 147.98% 145.61% 136.21% 118.94% 105.28% 100.48% 100.00%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 8,267 8,267 8,267 10,521 8,267 7,515 9,018 -1.44%
  YoY % -0.00% -0.00% -21.43% 27.27% 10.00% -16.67% -
  Horiz. % 91.67% 91.67% 91.67% 116.67% 91.67% 83.33% 100.00%
Div Payout % 55.59 % 59.02 % 40.67 % 35.08 % 42.95 % 62.77 % 44.76 % 3.68%
  YoY % -5.81% 45.12% 15.93% -18.32% -31.58% 40.24% -
  Horiz. % 124.20% 131.86% 90.86% 78.37% 95.96% 140.24% 100.00%
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 463,789 456,349 426,891 372,778 329,939 314,907 313,404 6.75%
  YoY % 1.63% 6.90% 14.52% 12.98% 4.77% 0.48% -
  Horiz. % 147.98% 145.61% 136.21% 118.94% 105.28% 100.48% 100.00%
NOSH 82,672 82,672 75,157 75,157 75,157 75,157 75,157 1.60%
  YoY % 0.00% 10.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 110.00% 110.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 5.39 % 5.45 % 8.11 % 12.93 % 9.29 % 5.97 % 9.57 % -9.12%
  YoY % -1.10% -32.80% -37.28% 39.18% 55.61% -37.62% -
  Horiz. % 56.32% 56.95% 84.74% 135.11% 97.07% 62.38% 100.00%
ROE 3.21 % 3.07 % 4.76 % 8.04 % 5.83 % 3.80 % 6.43 % -10.93%
  YoY % 4.56% -35.50% -40.80% 37.91% 53.42% -40.90% -
  Horiz. % 49.92% 47.74% 74.03% 125.04% 90.67% 59.10% 100.00%
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 334.00 310.89 333.44 308.55 275.72 266.90 280.22 2.97%
  YoY % 7.43% -6.76% 8.07% 11.91% 3.30% -4.75% -
  Horiz. % 119.19% 110.94% 118.99% 110.11% 98.39% 95.25% 100.00%
EPS 17.99 16.94 27.05 39.90 25.61 15.93 26.81 -6.43%
  YoY % 6.20% -37.38% -32.21% 55.80% 60.77% -40.58% -
  Horiz. % 67.10% 63.19% 100.90% 148.83% 95.52% 59.42% 100.00%
DPS 10.00 10.00 11.00 14.00 11.00 10.00 12.00 -2.99%
  YoY % 0.00% -9.09% -21.43% 27.27% 10.00% -16.67% -
  Horiz. % 83.33% 83.33% 91.67% 116.67% 91.67% 83.33% 100.00%
NAPS 5.6100 5.5200 5.6800 4.9600 4.3900 4.1900 4.1700 5.07%
  YoY % 1.63% -2.82% 14.52% 12.98% 4.77% 0.48% -
  Horiz. % 134.53% 132.37% 136.21% 118.94% 105.28% 100.48% 100.00%
Adjusted Per Share Value based on latest NOSH - 82,672
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 334.00 310.89 303.13 280.50 250.66 242.64 254.75 4.62%
  YoY % 7.43% 2.56% 8.07% 11.90% 3.31% -4.75% -
  Horiz. % 131.11% 122.04% 118.99% 110.11% 98.39% 95.25% 100.00%
EPS 17.99 16.94 24.59 36.28 23.28 14.48 24.37 -4.93%
  YoY % 6.20% -31.11% -32.22% 55.84% 60.77% -40.58% -
  Horiz. % 73.82% 69.51% 100.90% 148.87% 95.53% 59.42% 100.00%
DPS 10.00 10.00 10.00 12.73 10.00 9.09 10.91 -1.44%
  YoY % 0.00% 0.00% -21.45% 27.30% 10.01% -16.68% -
  Horiz. % 91.66% 91.66% 91.66% 116.68% 91.66% 83.32% 100.00%
NAPS 5.6100 5.5200 5.1637 4.5091 3.9909 3.8091 3.7909 6.75%
  YoY % 1.63% 6.90% 14.52% 12.98% 4.77% 0.48% -
  Horiz. % 147.99% 145.61% 136.21% 118.95% 105.28% 100.48% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 2.6900 2.7000 3.3800 3.2400 2.8000 2.5500 2.8800 -
P/RPS 0.81 0.87 1.01 1.05 1.02 0.96 1.03 -3.92%
  YoY % -6.90% -13.86% -3.81% 2.94% 6.25% -6.80% -
  Horiz. % 78.64% 84.47% 98.06% 101.94% 99.03% 93.20% 100.00%
P/EPS 14.95 15.93 12.50 8.12 10.93 16.01 10.74 5.66%
  YoY % -6.15% 27.44% 53.94% -25.71% -31.73% 49.07% -
  Horiz. % 139.20% 148.32% 116.39% 75.61% 101.77% 149.07% 100.00%
EY 6.69 6.28 8.00 12.32 9.15 6.25 9.31 -5.36%
  YoY % 6.53% -21.50% -35.06% 34.64% 46.40% -32.87% -
  Horiz. % 71.86% 67.45% 85.93% 132.33% 98.28% 67.13% 100.00%
DY 3.72 3.70 3.25 4.32 3.93 3.92 4.17 -1.88%
  YoY % 0.54% 13.85% -24.77% 9.92% 0.26% -6.00% -
  Horiz. % 89.21% 88.73% 77.94% 103.60% 94.24% 94.00% 100.00%
P/NAPS 0.48 0.49 0.60 0.65 0.64 0.61 0.69 -5.87%
  YoY % -2.04% -18.33% -7.69% 1.56% 4.92% -11.59% -
  Horiz. % 69.57% 71.01% 86.96% 94.20% 92.75% 88.41% 100.00%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 27/02/20 25/02/19 27/02/18 27/02/17 23/02/16 27/02/15 26/02/14 -
Price 2.5200 2.8500 3.2600 3.5000 2.7000 2.5700 2.7300 -
P/RPS 0.75 0.92 0.98 1.13 0.98 0.96 0.97 -4.19%
  YoY % -18.48% -6.12% -13.27% 15.31% 2.08% -1.03% -
  Horiz. % 77.32% 94.85% 101.03% 116.49% 101.03% 98.97% 100.00%
P/EPS 14.01 16.82 12.05 8.77 10.54 16.13 10.18 5.46%
  YoY % -16.71% 39.59% 37.40% -16.79% -34.66% 58.45% -
  Horiz. % 137.62% 165.23% 118.37% 86.15% 103.54% 158.45% 100.00%
EY 7.14 5.95 8.30 11.40 9.49 6.20 9.82 -5.17%
  YoY % 20.00% -28.31% -27.19% 20.13% 53.06% -36.86% -
  Horiz. % 72.71% 60.59% 84.52% 116.09% 96.64% 63.14% 100.00%
DY 3.97 3.51 3.37 4.00 4.07 3.89 4.40 -1.70%
  YoY % 13.11% 4.15% -15.75% -1.72% 4.63% -11.59% -
  Horiz. % 90.23% 79.77% 76.59% 90.91% 92.50% 88.41% 100.00%
P/NAPS 0.45 0.52 0.57 0.71 0.62 0.61 0.65 -5.94%
  YoY % -13.46% -8.77% -19.72% 14.52% 1.64% -6.15% -
  Horiz. % 69.23% 80.00% 87.69% 109.23% 95.38% 93.85% 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
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 

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!
PARTNERS & BROKERS