Highlights

[NHFATT] YoY TTM Result on 2019-03-31 [#1]

Stock [NHFATT]: NEW HOONG FATT HOLDINGS BHD
Announcement Date 29-May-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 31-Mar-2019  [#1]
Profit Trend QoQ -     1.28%    YoY -     -4.03%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 259,034 248,232 239,725 213,669 202,844 202,241 217,762 2.93%
  YoY % 4.35% 3.55% 12.19% 5.34% 0.30% -7.13% -
  Horiz. % 118.95% 113.99% 110.09% 98.12% 93.15% 92.87% 100.00%
PBT 19,093 18,560 39,449 27,235 19,714 22,803 30,046 -7.28%
  YoY % 2.87% -52.95% 44.85% 38.15% -13.55% -24.11% -
  Horiz. % 63.55% 61.77% 131.30% 90.64% 65.61% 75.89% 100.00%
Tax -4,906 -3,777 -7,563 -6,877 -5,853 -6,929 -4,623 0.99%
  YoY % -29.89% 50.06% -9.98% -17.50% 15.53% -49.88% -
  Horiz. % 106.12% 81.70% 163.60% 148.76% 126.61% 149.88% 100.00%
NP 14,187 14,783 31,886 20,358 13,861 15,874 25,423 -9.26%
  YoY % -4.03% -53.64% 56.63% 46.87% -12.68% -37.56% -
  Horiz. % 55.80% 58.15% 125.42% 80.08% 54.52% 62.44% 100.00%
NP to SH 14,187 14,783 31,886 20,358 13,861 15,874 25,423 -9.26%
  YoY % -4.03% -53.64% 56.63% 46.87% -12.68% -37.56% -
  Horiz. % 55.80% 58.15% 125.42% 80.08% 54.52% 62.44% 100.00%
Tax Rate 25.70 % 20.35 % 19.17 % 25.25 % 29.69 % 30.39 % 15.39 % 8.92%
  YoY % 26.29% 6.16% -24.08% -14.95% -2.30% 97.47% -
  Horiz. % 166.99% 132.23% 124.56% 164.07% 192.92% 197.47% 100.00%
Total Cost 244,847 233,449 207,839 193,311 188,983 186,367 192,339 4.10%
  YoY % 4.88% 12.32% 7.52% 2.29% 1.40% -3.10% -
  Horiz. % 127.30% 121.37% 108.06% 100.51% 98.26% 96.90% 100.00%
Net Worth 458,002 427,643 379,542 333,697 319,417 314,907 309,646 6.74%
  YoY % 7.10% 12.67% 13.74% 4.47% 1.43% 1.70% -
  Horiz. % 147.91% 138.11% 122.57% 107.77% 103.16% 101.70% 100.00%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div 8,267 8,267 10,521 8,267 7,515 9,018 9,780 -2.76%
  YoY % -0.00% -21.43% 27.27% 10.00% -16.67% -7.79% -
  Horiz. % 84.53% 84.53% 107.58% 84.53% 76.85% 92.21% 100.00%
Div Payout % 58.27 % 55.92 % 33.00 % 40.61 % 54.22 % 56.82 % 38.47 % 7.16%
  YoY % 4.20% 69.45% -18.74% -25.10% -4.58% 47.70% -
  Horiz. % 151.47% 145.36% 85.78% 105.56% 140.94% 147.70% 100.00%
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 458,002 427,643 379,542 333,697 319,417 314,907 309,646 6.74%
  YoY % 7.10% 12.67% 13.74% 4.47% 1.43% 1.70% -
  Horiz. % 147.91% 138.11% 122.57% 107.77% 103.16% 101.70% 100.00%
NOSH 82,672 75,157 75,157 75,157 75,157 75,157 75,157 1.60%
  YoY % 10.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 110.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 5.48 % 5.96 % 13.30 % 9.53 % 6.83 % 7.85 % 11.67 % -11.83%
  YoY % -8.05% -55.19% 39.56% 39.53% -12.99% -32.73% -
  Horiz. % 46.96% 51.07% 113.97% 81.66% 58.53% 67.27% 100.00%
ROE 3.10 % 3.46 % 8.40 % 6.10 % 4.34 % 5.04 % 8.21 % -14.98%
  YoY % -10.40% -58.81% 37.70% 40.55% -13.89% -38.61% -
  Horiz. % 37.76% 42.14% 102.31% 74.30% 52.86% 61.39% 100.00%
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 313.33 330.28 318.97 284.30 269.89 269.09 289.74 1.31%
  YoY % -5.13% 3.55% 12.19% 5.34% 0.30% -7.13% -
  Horiz. % 108.14% 113.99% 110.09% 98.12% 93.15% 92.87% 100.00%
EPS 17.16 19.67 42.43 27.09 18.44 21.12 33.83 -10.69%
  YoY % -12.76% -53.64% 56.63% 46.91% -12.69% -37.57% -
  Horiz. % 50.72% 58.14% 125.42% 80.08% 54.51% 62.43% 100.00%
DPS 10.00 11.00 14.00 11.00 10.00 12.00 13.00 -4.28%
  YoY % -9.09% -21.43% 27.27% 10.00% -16.67% -7.69% -
  Horiz. % 76.92% 84.62% 107.69% 84.62% 76.92% 92.31% 100.00%
NAPS 5.5400 5.6900 5.0500 4.4400 4.2500 4.1900 4.1200 5.06%
  YoY % -2.64% 12.67% 13.74% 4.47% 1.43% 1.70% -
  Horiz. % 134.47% 138.11% 122.57% 107.77% 103.16% 101.70% 100.00%
Adjusted Per Share Value based on latest NOSH - 82,672
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 313.33 300.26 289.97 258.45 245.36 244.63 263.40 2.93%
  YoY % 4.35% 3.55% 12.20% 5.34% 0.30% -7.13% -
  Horiz. % 118.96% 113.99% 110.09% 98.12% 93.15% 92.87% 100.00%
EPS 17.16 17.88 38.57 24.63 16.77 19.20 30.75 -9.26%
  YoY % -4.03% -53.64% 56.60% 46.87% -12.66% -37.56% -
  Horiz. % 55.80% 58.15% 125.43% 80.10% 54.54% 62.44% 100.00%
DPS 10.00 10.00 12.73 10.00 9.09 10.91 11.83 -2.76%
  YoY % 0.00% -21.45% 27.30% 10.01% -16.68% -7.78% -
  Horiz. % 84.53% 84.53% 107.61% 84.53% 76.84% 92.22% 100.00%
NAPS 5.5400 5.1728 4.5909 4.0364 3.8637 3.8091 3.7455 6.74%
  YoY % 7.10% 12.68% 13.74% 4.47% 1.43% 1.70% -
  Horiz. % 147.91% 138.11% 122.57% 107.77% 103.16% 101.70% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 2.6800 3.3200 3.8000 2.6000 2.5000 2.7700 2.3000 -
P/RPS 0.86 1.01 1.19 0.91 0.93 1.03 0.79 1.42%
  YoY % -14.85% -15.13% 30.77% -2.15% -9.71% 30.38% -
  Horiz. % 108.86% 127.85% 150.63% 115.19% 117.72% 130.38% 100.00%
P/EPS 15.62 16.88 8.96 9.60 13.56 13.11 6.80 14.86%
  YoY % -7.46% 88.39% -6.67% -29.20% 3.43% 92.79% -
  Horiz. % 229.71% 248.24% 131.76% 141.18% 199.41% 192.79% 100.00%
EY 6.40 5.92 11.16 10.42 7.38 7.62 14.71 -12.95%
  YoY % 8.11% -46.95% 7.10% 41.19% -3.15% -48.20% -
  Horiz. % 43.51% 40.24% 75.87% 70.84% 50.17% 51.80% 100.00%
DY 3.73 3.31 3.68 4.23 4.00 4.33 5.65 -6.68%
  YoY % 12.69% -10.05% -13.00% 5.75% -7.62% -23.36% -
  Horiz. % 66.02% 58.58% 65.13% 74.87% 70.80% 76.64% 100.00%
P/NAPS 0.48 0.58 0.75 0.59 0.59 0.66 0.56 -2.54%
  YoY % -17.24% -22.67% 27.12% 0.00% -10.61% 17.86% -
  Horiz. % 85.71% 103.57% 133.93% 105.36% 105.36% 117.86% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/05/19 14/05/18 16/05/17 24/05/16 05/05/15 29/05/14 02/05/13 -
Price 2.6300 3.4100 4.0900 2.7500 2.4300 2.8300 2.4500 -
P/RPS 0.84 1.03 1.28 0.97 0.90 1.05 0.85 -0.20%
  YoY % -18.45% -19.53% 31.96% 7.78% -14.29% 23.53% -
  Horiz. % 98.82% 121.18% 150.59% 114.12% 105.88% 123.53% 100.00%
P/EPS 15.33 17.34 9.64 10.15 13.18 13.40 7.24 13.31%
  YoY % -11.59% 79.88% -5.02% -22.99% -1.64% 85.08% -
  Horiz. % 211.74% 239.50% 133.15% 140.19% 182.04% 185.08% 100.00%
EY 6.52 5.77 10.37 9.85 7.59 7.46 13.81 -11.75%
  YoY % 13.00% -44.36% 5.28% 29.78% 1.74% -45.98% -
  Horiz. % 47.21% 41.78% 75.09% 71.33% 54.96% 54.02% 100.00%
DY 3.80 3.23 3.42 4.00 4.12 4.24 5.31 -5.42%
  YoY % 17.65% -5.56% -14.50% -2.91% -2.83% -20.15% -
  Horiz. % 71.56% 60.83% 64.41% 75.33% 77.59% 79.85% 100.00%
P/NAPS 0.47 0.60 0.81 0.62 0.57 0.68 0.59 -3.72%
  YoY % -21.67% -25.93% 30.65% 8.77% -16.18% 15.25% -
  Horiz. % 79.66% 101.69% 137.29% 105.08% 96.61% 115.25% 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.
 


 

373  297  572  751 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.290.00 
 ARMADA 0.495+0.015 
 VELESTO 0.39+0.005 
 DGB 0.175+0.005 
 PERDANA 0.43+0.045 
 HSI-H8F 0.30-0.005 
 MTAG 0.62+0.035 
 AAX 0.175+0.01 
 HSI-C7J 0.15-0.01 
 TANCO 0.075+0.005 
Partners & Brokers