Highlights

[NHFATT] YoY TTM Result on 2015-03-31 [#1]

Stock [NHFATT]: NEW HOONG FATT HOLDINGS BHD
Announcement Date 05-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Mar-2015  [#1]
Profit Trend QoQ -     15.76%    YoY -     -12.68%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 248,232 239,725 213,669 202,844 202,241 217,762 215,878 2.35%
  YoY % 3.55% 12.19% 5.34% 0.30% -7.13% 0.87% -
  Horiz. % 114.99% 111.05% 98.98% 93.96% 93.68% 100.87% 100.00%
PBT 18,560 39,449 27,235 19,714 22,803 30,046 23,720 -4.00%
  YoY % -52.95% 44.85% 38.15% -13.55% -24.11% 26.67% -
  Horiz. % 78.25% 166.31% 114.82% 83.11% 96.13% 126.67% 100.00%
Tax -3,777 -7,563 -6,877 -5,853 -6,929 -4,623 -6,881 -9.51%
  YoY % 50.06% -9.98% -17.50% 15.53% -49.88% 32.81% -
  Horiz. % 54.89% 109.91% 99.94% 85.06% 100.70% 67.19% 100.00%
NP 14,783 31,886 20,358 13,861 15,874 25,423 16,839 -2.15%
  YoY % -53.64% 56.63% 46.87% -12.68% -37.56% 50.98% -
  Horiz. % 87.79% 189.36% 120.90% 82.31% 94.27% 150.98% 100.00%
NP to SH 14,783 31,886 20,358 13,861 15,874 25,423 16,818 -2.13%
  YoY % -53.64% 56.63% 46.87% -12.68% -37.56% 51.17% -
  Horiz. % 87.90% 189.59% 121.05% 82.42% 94.39% 151.17% 100.00%
Tax Rate 20.35 % 19.17 % 25.25 % 29.69 % 30.39 % 15.39 % 29.01 % -5.74%
  YoY % 6.16% -24.08% -14.95% -2.30% 97.47% -46.95% -
  Horiz. % 70.15% 66.08% 87.04% 102.34% 104.76% 53.05% 100.00%
Total Cost 233,449 207,839 193,311 188,983 186,367 192,339 199,039 2.69%
  YoY % 12.32% 7.52% 2.29% 1.40% -3.10% -3.37% -
  Horiz. % 117.29% 104.42% 97.12% 94.95% 93.63% 96.63% 100.00%
Net Worth 427,643 379,542 333,697 319,417 314,907 309,646 293,112 6.49%
  YoY % 12.67% 13.74% 4.47% 1.43% 1.70% 5.64% -
  Horiz. % 145.90% 129.49% 113.85% 108.97% 107.44% 105.64% 100.00%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 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 % 55.92 % 33.00 % 40.61 % 54.22 % 56.82 % 38.47 % 53.59 % 0.71%
  YoY % 69.45% -18.74% -25.10% -4.58% 47.70% -28.21% -
  Horiz. % 104.35% 61.58% 75.78% 101.18% 106.03% 71.79% 100.00%
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 427,643 379,542 333,697 319,417 314,907 309,646 293,112 6.49%
  YoY % 12.67% 13.74% 4.47% 1.43% 1.70% 5.64% -
  Horiz. % 145.90% 129.49% 113.85% 108.97% 107.44% 105.64% 100.00%
NOSH 75,157 75,157 75,157 75,157 75,157 75,157 75,157 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 5.96 % 13.30 % 9.53 % 6.83 % 7.85 % 11.67 % 7.80 % -4.38%
  YoY % -55.19% 39.56% 39.53% -12.99% -32.73% 49.62% -
  Horiz. % 76.41% 170.51% 122.18% 87.56% 100.64% 149.62% 100.00%
ROE 3.46 % 8.40 % 6.10 % 4.34 % 5.04 % 8.21 % 5.74 % -8.09%
  YoY % -58.81% 37.70% 40.55% -13.89% -38.61% 43.03% -
  Horiz. % 60.28% 146.34% 106.27% 75.61% 87.80% 143.03% 100.00%
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 330.28 318.97 284.30 269.89 269.09 289.74 287.24 2.35%
  YoY % 3.55% 12.19% 5.34% 0.30% -7.13% 0.87% -
  Horiz. % 114.98% 111.05% 98.98% 93.96% 93.68% 100.87% 100.00%
EPS 19.67 42.43 27.09 18.44 21.12 33.83 22.38 -2.13%
  YoY % -53.64% 56.63% 46.91% -12.69% -37.57% 51.16% -
  Horiz. % 87.89% 189.59% 121.05% 82.39% 94.37% 151.16% 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 5.6900 5.0500 4.4400 4.2500 4.1900 4.1200 3.9000 6.49%
  YoY % 12.67% 13.74% 4.47% 1.43% 1.70% 5.64% -
  Horiz. % 145.90% 129.49% 113.85% 108.97% 107.44% 105.64% 100.00%
Adjusted Per Share Value based on latest NOSH - 82,672
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 300.26 289.97 258.45 245.36 244.63 263.40 261.13 2.35%
  YoY % 3.55% 12.20% 5.34% 0.30% -7.13% 0.87% -
  Horiz. % 114.98% 111.04% 98.97% 93.96% 93.68% 100.87% 100.00%
EPS 17.88 38.57 24.63 16.77 19.20 30.75 20.34 -2.12%
  YoY % -53.64% 56.60% 46.87% -12.66% -37.56% 51.18% -
  Horiz. % 87.91% 189.63% 121.09% 82.45% 94.40% 151.18% 100.00%
DPS 10.00 12.73 10.00 9.09 10.91 11.83 10.90 -1.43%
  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 5.1728 4.5909 4.0364 3.8637 3.8091 3.7455 3.5455 6.49%
  YoY % 12.68% 13.74% 4.47% 1.43% 1.70% 5.64% -
  Horiz. % 145.90% 129.49% 113.85% 108.97% 107.43% 105.64% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 3.3200 3.8000 2.6000 2.5000 2.7700 2.3000 2.4400 -
P/RPS 1.01 1.19 0.91 0.93 1.03 0.79 0.85 2.91%
  YoY % -15.13% 30.77% -2.15% -9.71% 30.38% -7.06% -
  Horiz. % 118.82% 140.00% 107.06% 109.41% 121.18% 92.94% 100.00%
P/EPS 16.88 8.96 9.60 13.56 13.11 6.80 10.90 7.56%
  YoY % 88.39% -6.67% -29.20% 3.43% 92.79% -37.61% -
  Horiz. % 154.86% 82.20% 88.07% 124.40% 120.28% 62.39% 100.00%
EY 5.92 11.16 10.42 7.38 7.62 14.71 9.17 -7.03%
  YoY % -46.95% 7.10% 41.19% -3.15% -48.20% 60.41% -
  Horiz. % 64.56% 121.70% 113.63% 80.48% 83.10% 160.41% 100.00%
DY 3.31 3.68 4.23 4.00 4.33 5.65 4.92 -6.39%
  YoY % -10.05% -13.00% 5.75% -7.62% -23.36% 14.84% -
  Horiz. % 67.28% 74.80% 85.98% 81.30% 88.01% 114.84% 100.00%
P/NAPS 0.58 0.75 0.59 0.59 0.66 0.56 0.63 -1.37%
  YoY % -22.67% 27.12% 0.00% -10.61% 17.86% -11.11% -
  Horiz. % 92.06% 119.05% 93.65% 93.65% 104.76% 88.89% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 14/05/18 16/05/17 24/05/16 05/05/15 29/05/14 02/05/13 03/05/12 -
Price 3.4100 4.0900 2.7500 2.4300 2.8300 2.4500 2.4000 -
P/RPS 1.03 1.28 0.97 0.90 1.05 0.85 0.84 3.46%
  YoY % -19.53% 31.96% 7.78% -14.29% 23.53% 1.19% -
  Horiz. % 122.62% 152.38% 115.48% 107.14% 125.00% 101.19% 100.00%
P/EPS 17.34 9.64 10.15 13.18 13.40 7.24 10.73 8.32%
  YoY % 79.88% -5.02% -22.99% -1.64% 85.08% -32.53% -
  Horiz. % 161.60% 89.84% 94.59% 122.83% 124.88% 67.47% 100.00%
EY 5.77 10.37 9.85 7.59 7.46 13.81 9.32 -7.68%
  YoY % -44.36% 5.28% 29.78% 1.74% -45.98% 48.18% -
  Horiz. % 61.91% 111.27% 105.69% 81.44% 80.04% 148.18% 100.00%
DY 3.23 3.42 4.00 4.12 4.24 5.31 5.00 -7.02%
  YoY % -5.56% -14.50% -2.91% -2.83% -20.15% 6.20% -
  Horiz. % 64.60% 68.40% 80.00% 82.40% 84.80% 106.20% 100.00%
P/NAPS 0.60 0.81 0.62 0.57 0.68 0.59 0.62 -0.54%
  YoY % -25.93% 30.65% 8.77% -16.18% 15.25% -4.84% -
  Horiz. % 96.77% 130.65% 100.00% 91.94% 109.68% 95.16% 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.
 


 

291  221  582  1202 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.295+0.005 
 ARMADA 0.51+0.02 
 PWORTH 0.04-0.005 
 MLAB 0.07+0.025 
 DGB 0.17+0.005 
 HSI-H8F 0.395-0.025 
 HSI-C7K 0.34+0.005 
 ISTONE 0.21-0.015 
 IFCAMSC 0.54+0.01 
 VELESTO 0.39+0.01 

TOP ARTICLES

1. [转贴] 为什么有人看不上股息收入,有人却靠收股息达成财务自由?!- 陈剑 Good Articles to Share
2. COMMENTS ON ALLIANCE BANK BERHAD (2488) - louisesinvesting Good Articles to Share
3. Minister: Govt to provide RM20.7b in cash, incentives over five years for digitalisation save malaysia!!!
4. [12Invest] - 我要投资 - 浅谈Dayang(5141) Right Issue [12Invest] - 我要投资
5. Malaysia Construction – ECRL: Package 2 Set for Take Off KL Trader Investment Research Articles
6. PublicInvest Research Headlines - 14 Nov 2019 PublicInvest Research
7. (Icon) Alliance Bank - One Off Provision Affected Previous Quarter Earning. Time To Buy On Weakness Icon8888 Gossips About Stocks
8. [转贴] [MALAYAN FLOUR MILLS BHD:面粉和谷物售价提高以缓解大宗商品成本以保护利润率,有净额外汇收益;面粉和谷物的需求保持健康;活禽价格上涨和生产成本降低导致活禽销售利润增加] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers