Highlights

[NHFATT] YoY TTM Result on 2014-03-31 [#1]

Stock [NHFATT]: NEW HOONG FATT HOLDINGS BHD
Announcement Date 29-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Mar-2014  [#1]
Profit Trend QoQ -     -21.22%    YoY -     -37.56%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 239,725 213,669 202,844 202,241 217,762 215,878 223,338 1.19%
  YoY % 12.19% 5.34% 0.30% -7.13% 0.87% -3.34% -
  Horiz. % 107.34% 95.67% 90.82% 90.55% 97.50% 96.66% 100.00%
PBT 39,449 27,235 19,714 22,803 30,046 23,720 31,923 3.59%
  YoY % 44.85% 38.15% -13.55% -24.11% 26.67% -25.70% -
  Horiz. % 123.58% 85.31% 61.75% 71.43% 94.12% 74.30% 100.00%
Tax -7,563 -6,877 -5,853 -6,929 -4,623 -6,881 -3,571 13.31%
  YoY % -9.98% -17.50% 15.53% -49.88% 32.81% -92.69% -
  Horiz. % 211.79% 192.58% 163.90% 194.04% 129.46% 192.69% 100.00%
NP 31,886 20,358 13,861 15,874 25,423 16,839 28,352 1.98%
  YoY % 56.63% 46.87% -12.68% -37.56% 50.98% -40.61% -
  Horiz. % 112.46% 71.80% 48.89% 55.99% 89.67% 59.39% 100.00%
NP to SH 31,886 20,358 13,861 15,874 25,423 16,818 27,931 2.23%
  YoY % 56.63% 46.87% -12.68% -37.56% 51.17% -39.79% -
  Horiz. % 114.16% 72.89% 49.63% 56.83% 91.02% 60.21% 100.00%
Tax Rate 19.17 % 25.25 % 29.69 % 30.39 % 15.39 % 29.01 % 11.19 % 9.38%
  YoY % -24.08% -14.95% -2.30% 97.47% -46.95% 159.25% -
  Horiz. % 171.31% 225.65% 265.33% 271.58% 137.53% 259.25% 100.00%
Total Cost 207,839 193,311 188,983 186,367 192,339 199,039 194,986 1.07%
  YoY % 7.52% 2.29% 1.40% -3.10% -3.37% 2.08% -
  Horiz. % 106.59% 99.14% 96.92% 95.58% 98.64% 102.08% 100.00%
Net Worth 379,542 333,697 319,417 314,907 309,646 293,112 257,117 6.70%
  YoY % 13.74% 4.47% 1.43% 1.70% 5.64% 14.00% -
  Horiz. % 147.61% 129.78% 124.23% 122.48% 120.43% 114.00% 100.00%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div 10,521 8,267 7,515 9,018 9,780 9,013 9,767 1.25%
  YoY % 27.27% 10.00% -16.67% -7.79% 8.51% -7.72% -
  Horiz. % 107.72% 84.64% 76.95% 92.33% 100.13% 92.28% 100.00%
Div Payout % 33.00 % 40.61 % 54.22 % 56.82 % 38.47 % 53.59 % 34.97 % -0.96%
  YoY % -18.74% -25.10% -4.58% 47.70% -28.21% 53.25% -
  Horiz. % 94.37% 116.13% 155.05% 162.48% 110.01% 153.25% 100.00%
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 379,542 333,697 319,417 314,907 309,646 293,112 257,117 6.70%
  YoY % 13.74% 4.47% 1.43% 1.70% 5.64% 14.00% -
  Horiz. % 147.61% 129.78% 124.23% 122.48% 120.43% 114.00% 100.00%
NOSH 75,157 75,157 75,157 75,157 75,157 75,157 75,180 -0.01%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -0.03% -
  Horiz. % 99.97% 99.97% 99.97% 99.97% 99.97% 99.97% 100.00%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 13.30 % 9.53 % 6.83 % 7.85 % 11.67 % 7.80 % 12.69 % 0.78%
  YoY % 39.56% 39.53% -12.99% -32.73% 49.62% -38.53% -
  Horiz. % 104.81% 75.10% 53.82% 61.86% 91.96% 61.47% 100.00%
ROE 8.40 % 6.10 % 4.34 % 5.04 % 8.21 % 5.74 % 10.86 % -4.19%
  YoY % 37.70% 40.55% -13.89% -38.61% 43.03% -47.15% -
  Horiz. % 77.35% 56.17% 39.96% 46.41% 75.60% 52.85% 100.00%
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 318.97 284.30 269.89 269.09 289.74 287.24 297.07 1.19%
  YoY % 12.19% 5.34% 0.30% -7.13% 0.87% -3.31% -
  Horiz. % 107.37% 95.70% 90.85% 90.58% 97.53% 96.69% 100.00%
EPS 42.43 27.09 18.44 21.12 33.83 22.38 37.15 2.24%
  YoY % 56.63% 46.91% -12.69% -37.57% 51.16% -39.76% -
  Horiz. % 114.21% 72.92% 49.64% 56.85% 91.06% 60.24% 100.00%
DPS 14.00 11.00 10.00 12.00 13.00 12.00 13.00 1.24%
  YoY % 27.27% 10.00% -16.67% -7.69% 8.33% -7.69% -
  Horiz. % 107.69% 84.62% 76.92% 92.31% 100.00% 92.31% 100.00%
NAPS 5.0500 4.4400 4.2500 4.1900 4.1200 3.9000 3.4200 6.71%
  YoY % 13.74% 4.47% 1.43% 1.70% 5.64% 14.04% -
  Horiz. % 147.66% 129.82% 124.27% 122.51% 120.47% 114.04% 100.00%
Adjusted Per Share Value based on latest NOSH - 82,672
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 289.97 258.45 245.36 244.63 263.40 261.13 270.15 1.19%
  YoY % 12.20% 5.34% 0.30% -7.13% 0.87% -3.34% -
  Horiz. % 107.34% 95.67% 90.82% 90.55% 97.50% 96.66% 100.00%
EPS 38.57 24.63 16.77 19.20 30.75 20.34 33.79 2.23%
  YoY % 56.60% 46.87% -12.66% -37.56% 51.18% -39.80% -
  Horiz. % 114.15% 72.89% 49.63% 56.82% 91.00% 60.20% 100.00%
DPS 12.73 10.00 9.09 10.91 11.83 10.90 11.81 1.26%
  YoY % 27.30% 10.01% -16.68% -7.78% 8.53% -7.71% -
  Horiz. % 107.79% 84.67% 76.97% 92.38% 100.17% 92.29% 100.00%
NAPS 4.5909 4.0364 3.8637 3.8091 3.7455 3.5455 3.1101 6.70%
  YoY % 13.74% 4.47% 1.43% 1.70% 5.64% 14.00% -
  Horiz. % 147.61% 129.78% 124.23% 122.48% 120.43% 114.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 3.8000 2.6000 2.5000 2.7700 2.3000 2.4400 2.4200 -
P/RPS 1.19 0.91 0.93 1.03 0.79 0.85 0.81 6.61%
  YoY % 30.77% -2.15% -9.71% 30.38% -7.06% 4.94% -
  Horiz. % 146.91% 112.35% 114.81% 127.16% 97.53% 104.94% 100.00%
P/EPS 8.96 9.60 13.56 13.11 6.80 10.90 6.51 5.46%
  YoY % -6.67% -29.20% 3.43% 92.79% -37.61% 67.43% -
  Horiz. % 137.63% 147.47% 208.29% 201.38% 104.45% 167.43% 100.00%
EY 11.16 10.42 7.38 7.62 14.71 9.17 15.35 -5.17%
  YoY % 7.10% 41.19% -3.15% -48.20% 60.41% -40.26% -
  Horiz. % 72.70% 67.88% 48.08% 49.64% 95.83% 59.74% 100.00%
DY 3.68 4.23 4.00 4.33 5.65 4.92 5.37 -6.10%
  YoY % -13.00% 5.75% -7.62% -23.36% 14.84% -8.38% -
  Horiz. % 68.53% 78.77% 74.49% 80.63% 105.21% 91.62% 100.00%
P/NAPS 0.75 0.59 0.59 0.66 0.56 0.63 0.71 0.92%
  YoY % 27.12% 0.00% -10.61% 17.86% -11.11% -11.27% -
  Horiz. % 105.63% 83.10% 83.10% 92.96% 78.87% 88.73% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 16/05/17 24/05/16 05/05/15 29/05/14 02/05/13 03/05/12 05/05/11 -
Price 4.0900 2.7500 2.4300 2.8300 2.4500 2.4000 2.4900 -
P/RPS 1.28 0.97 0.90 1.05 0.85 0.84 0.84 7.27%
  YoY % 31.96% 7.78% -14.29% 23.53% 1.19% 0.00% -
  Horiz. % 152.38% 115.48% 107.14% 125.00% 101.19% 100.00% 100.00%
P/EPS 9.64 10.15 13.18 13.40 7.24 10.73 6.70 6.25%
  YoY % -5.02% -22.99% -1.64% 85.08% -32.53% 60.15% -
  Horiz. % 143.88% 151.49% 196.72% 200.00% 108.06% 160.15% 100.00%
EY 10.37 9.85 7.59 7.46 13.81 9.32 14.92 -5.88%
  YoY % 5.28% 29.78% 1.74% -45.98% 48.18% -37.53% -
  Horiz. % 69.50% 66.02% 50.87% 50.00% 92.56% 62.47% 100.00%
DY 3.42 4.00 4.12 4.24 5.31 5.00 5.22 -6.80%
  YoY % -14.50% -2.91% -2.83% -20.15% 6.20% -4.21% -
  Horiz. % 65.52% 76.63% 78.93% 81.23% 101.72% 95.79% 100.00%
P/NAPS 0.81 0.62 0.57 0.68 0.59 0.62 0.73 1.75%
  YoY % 30.65% 8.77% -16.18% 15.25% -4.84% -15.07% -
  Horiz. % 110.96% 84.93% 78.08% 93.15% 80.82% 84.93% 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.
 


 

429  281  549  742 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.01 
 ARMADA 0.525+0.035 
 DGB 0.15-0.015 
 PWORTH 0.04-0.005 
 MLAB 0.065+0.02 
 HSI-H8F 0.420.00 
 HSI-C7K 0.315-0.02 
 VELESTO 0.380.00 
 ISTONE 0.21-0.015 
 FPGROUP 0.54+0.045 
Partners & Brokers