Highlights

[NHFATT] YoY TTM Result on 2018-03-31 [#1]

Stock [NHFATT]: NEW HOONG FATT HOLDINGS BHD
Announcement Date 14-May-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Mar-2018  [#1]
Profit Trend QoQ -     -27.28%    YoY -     -53.64%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 271,376 259,034 248,232 239,725 213,669 202,844 202,241 5.02%
  YoY % 4.76% 4.35% 3.55% 12.19% 5.34% 0.30% -
  Horiz. % 134.18% 128.08% 122.74% 118.53% 105.65% 100.30% 100.00%
PBT 13,147 19,093 18,560 39,449 27,235 19,714 22,803 -8.76%
  YoY % -31.14% 2.87% -52.95% 44.85% 38.15% -13.55% -
  Horiz. % 57.65% 83.73% 81.39% 173.00% 119.44% 86.45% 100.00%
Tax -3,804 -4,906 -3,777 -7,563 -6,877 -5,853 -6,929 -9.50%
  YoY % 22.46% -29.89% 50.06% -9.98% -17.50% 15.53% -
  Horiz. % 54.90% 70.80% 54.51% 109.15% 99.25% 84.47% 100.00%
NP 9,343 14,187 14,783 31,886 20,358 13,861 15,874 -8.45%
  YoY % -34.14% -4.03% -53.64% 56.63% 46.87% -12.68% -
  Horiz. % 58.86% 89.37% 93.13% 200.87% 128.25% 87.32% 100.00%
NP to SH 9,343 14,187 14,783 31,886 20,358 13,861 15,874 -8.45%
  YoY % -34.14% -4.03% -53.64% 56.63% 46.87% -12.68% -
  Horiz. % 58.86% 89.37% 93.13% 200.87% 128.25% 87.32% 100.00%
Tax Rate 28.93 % 25.70 % 20.35 % 19.17 % 25.25 % 29.69 % 30.39 % -0.82%
  YoY % 12.57% 26.29% 6.16% -24.08% -14.95% -2.30% -
  Horiz. % 95.20% 84.57% 66.96% 63.08% 83.09% 97.70% 100.00%
Total Cost 262,033 244,847 233,449 207,839 193,311 188,983 186,367 5.84%
  YoY % 7.02% 4.88% 12.32% 7.52% 2.29% 1.40% -
  Horiz. % 140.60% 131.38% 125.26% 111.52% 103.73% 101.40% 100.00%
Net Worth 458,829 458,002 427,643 379,542 333,697 319,417 314,907 6.47%
  YoY % 0.18% 7.10% 12.67% 13.74% 4.47% 1.43% -
  Horiz. % 145.70% 145.44% 135.80% 120.53% 105.97% 101.43% 100.00%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 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 % 88.49 % 58.27 % 55.92 % 33.00 % 40.61 % 54.22 % 56.82 % 7.66%
  YoY % 51.86% 4.20% 69.45% -18.74% -25.10% -4.58% -
  Horiz. % 155.74% 102.55% 98.42% 58.08% 71.47% 95.42% 100.00%
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 458,829 458,002 427,643 379,542 333,697 319,417 314,907 6.47%
  YoY % 0.18% 7.10% 12.67% 13.74% 4.47% 1.43% -
  Horiz. % 145.70% 145.44% 135.80% 120.53% 105.97% 101.43% 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
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 3.44 % 5.48 % 5.96 % 13.30 % 9.53 % 6.83 % 7.85 % -12.84%
  YoY % -37.23% -8.05% -55.19% 39.56% 39.53% -12.99% -
  Horiz. % 43.82% 69.81% 75.92% 169.43% 121.40% 87.01% 100.00%
ROE 2.04 % 3.10 % 3.46 % 8.40 % 6.10 % 4.34 % 5.04 % -13.98%
  YoY % -34.19% -10.40% -58.81% 37.70% 40.55% -13.89% -
  Horiz. % 40.48% 61.51% 68.65% 166.67% 121.03% 86.11% 100.00%
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 328.26 313.33 330.28 318.97 284.30 269.89 269.09 3.37%
  YoY % 4.76% -5.13% 3.55% 12.19% 5.34% 0.30% -
  Horiz. % 121.99% 116.44% 122.74% 118.54% 105.65% 100.30% 100.00%
EPS 11.30 17.16 19.67 42.43 27.09 18.44 21.12 -9.89%
  YoY % -34.15% -12.76% -53.64% 56.63% 46.91% -12.69% -
  Horiz. % 53.50% 81.25% 93.13% 200.90% 128.27% 87.31% 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 5.5500 5.5400 5.6900 5.0500 4.4400 4.2500 4.1900 4.79%
  YoY % 0.18% -2.64% 12.67% 13.74% 4.47% 1.43% -
  Horiz. % 132.46% 132.22% 135.80% 120.53% 105.97% 101.43% 100.00%
Adjusted Per Share Value based on latest NOSH - 82,672
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 328.26 313.33 300.26 289.97 258.45 245.36 244.63 5.02%
  YoY % 4.76% 4.35% 3.55% 12.20% 5.34% 0.30% -
  Horiz. % 134.19% 128.08% 122.74% 118.53% 105.65% 100.30% 100.00%
EPS 11.30 17.16 17.88 38.57 24.63 16.77 19.20 -8.45%
  YoY % -34.15% -4.03% -53.64% 56.60% 46.87% -12.66% -
  Horiz. % 58.85% 89.37% 93.12% 200.89% 128.28% 87.34% 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 5.5500 5.5400 5.1728 4.5909 4.0364 3.8637 3.8091 6.47%
  YoY % 0.18% 7.10% 12.68% 13.74% 4.47% 1.43% -
  Horiz. % 145.70% 145.44% 135.80% 120.52% 105.97% 101.43% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 2.0600 2.6800 3.3200 3.8000 2.6000 2.5000 2.7700 -
P/RPS 0.63 0.86 1.01 1.19 0.91 0.93 1.03 -7.86%
  YoY % -26.74% -14.85% -15.13% 30.77% -2.15% -9.71% -
  Horiz. % 61.17% 83.50% 98.06% 115.53% 88.35% 90.29% 100.00%
P/EPS 18.23 15.62 16.88 8.96 9.60 13.56 13.11 5.64%
  YoY % 16.71% -7.46% 88.39% -6.67% -29.20% 3.43% -
  Horiz. % 139.05% 119.15% 128.76% 68.34% 73.23% 103.43% 100.00%
EY 5.49 6.40 5.92 11.16 10.42 7.38 7.62 -5.31%
  YoY % -14.22% 8.11% -46.95% 7.10% 41.19% -3.15% -
  Horiz. % 72.05% 83.99% 77.69% 146.46% 136.75% 96.85% 100.00%
DY 4.85 3.73 3.31 3.68 4.23 4.00 4.33 1.91%
  YoY % 30.03% 12.69% -10.05% -13.00% 5.75% -7.62% -
  Horiz. % 112.01% 86.14% 76.44% 84.99% 97.69% 92.38% 100.00%
P/NAPS 0.37 0.48 0.58 0.75 0.59 0.59 0.66 -9.19%
  YoY % -22.92% -17.24% -22.67% 27.12% 0.00% -10.61% -
  Horiz. % 56.06% 72.73% 87.88% 113.64% 89.39% 89.39% 100.00%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 28/05/20 29/05/19 14/05/18 16/05/17 24/05/16 05/05/15 29/05/14 -
Price 2.0100 2.6300 3.4100 4.0900 2.7500 2.4300 2.8300 -
P/RPS 0.61 0.84 1.03 1.28 0.97 0.90 1.05 -8.65%
  YoY % -27.38% -18.45% -19.53% 31.96% 7.78% -14.29% -
  Horiz. % 58.10% 80.00% 98.10% 121.90% 92.38% 85.71% 100.00%
P/EPS 17.79 15.33 17.34 9.64 10.15 13.18 13.40 4.83%
  YoY % 16.05% -11.59% 79.88% -5.02% -22.99% -1.64% -
  Horiz. % 132.76% 114.40% 129.40% 71.94% 75.75% 98.36% 100.00%
EY 5.62 6.52 5.77 10.37 9.85 7.59 7.46 -4.61%
  YoY % -13.80% 13.00% -44.36% 5.28% 29.78% 1.74% -
  Horiz. % 75.34% 87.40% 77.35% 139.01% 132.04% 101.74% 100.00%
DY 4.98 3.80 3.23 3.42 4.00 4.12 4.24 2.71%
  YoY % 31.05% 17.65% -5.56% -14.50% -2.91% -2.83% -
  Horiz. % 117.45% 89.62% 76.18% 80.66% 94.34% 97.17% 100.00%
P/NAPS 0.36 0.47 0.60 0.81 0.62 0.57 0.68 -10.05%
  YoY % -23.40% -21.67% -25.93% 30.65% 8.77% -16.18% -
  Horiz. % 52.94% 69.12% 88.24% 119.12% 91.18% 83.82% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

651  430  581  793 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PHB 0.030.00 
 AT 0.21+0.01 
 BIOHLDG 0.35+0.04 
 PHB-WB 0.020.00 
 MTRONIC 0.12+0.01 
 KANGER 0.175-0.005 
 TNLOGIS 0.93+0.095 
 HIAPTEK 0.285+0.005 
 MTRONIC-WA 0.08+0.01 
 IRIS 0.355+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!
PARTNERS & BROKERS