[NHFATT] QoQ Cumulative Quarter Result on 31-Dec-2021 [#4]

Stock
[NHFATT] NEW HOONG FATT HOLDINGS BHD
Announcement Date
22-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 67.2%
YoY- 70.68%
Quarter Report
Latest QR
Upcoming QR
NHFATT's Result
NHFATT's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 223,202 146,088 70,664 244,225 167,853 125,717 67,200 122.45%
PBT 32,770 21,033 9,977 25,261 13,180 13,079 8,002 155.74%
Tax -6,490 -4,037 -1,772 -5,518 -1,372 -1,422 -807 300.89%
NP 26,280 16,996 8,205 19,743 11,808 11,657 7,195 136.98%
-
NP to SH 26,280 16,996 8,205 19,743 11,808 11,657 7,195 136.98%
-
Tax Rate 19.80% 19.19% 17.76% 21.84% 10.41% 10.87% 10.08% -
Total Cost 196,922 129,092 62,459 224,482 156,045 114,060 60,005 120.67%
-
Net Worth 510,912 505,952 497,685 489,418 474,537 477,844 473,710 5.16%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 2,480 - - 7,440 2,480 - - -
Div Payout % 9.44% - - 37.69% 21.00% - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 510,912 505,952 497,685 489,418 474,537 477,844 473,710 5.16%
NOSH 82,672 82,672 82,672 82,672 82,672 82,672 82,672 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 11.77% 11.63% 11.61% 8.08% 7.03% 9.27% 10.71% -
ROE 5.14% 3.36% 1.65% 4.03% 2.49% 2.44% 1.52% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 269.99 176.71 85.48 295.41 203.03 152.07 81.29 122.44%
EPS 31.79 20.56 9.92 23.88 14.28 14.10 8.70 137.04%
DPS 3.00 0.00 0.00 9.00 3.00 0.00 0.00 -
NAPS 6.18 6.12 6.02 5.92 5.74 5.78 5.73 5.16%
Adjusted Per Share Value based on latest NOSH - 82,672
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 135.14 88.45 42.78 147.87 101.63 76.12 40.69 122.44%
EPS 15.91 10.29 4.97 11.95 7.15 7.06 4.36 136.83%
DPS 1.50 0.00 0.00 4.50 1.50 0.00 0.00 -
NAPS 3.0933 3.0633 3.0132 2.9632 2.8731 2.8931 2.8681 5.16%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 2.60 2.23 2.30 2.26 2.33 2.28 0.00 -
P/RPS 0.96 1.26 2.69 0.77 1.15 1.50 0.00 -
P/EPS 8.18 10.85 23.17 9.46 16.31 16.17 0.00 -
EY 12.23 9.22 4.32 10.57 6.13 6.18 0.00 -
DY 1.15 0.00 0.00 3.98 1.29 0.00 0.00 -
P/NAPS 0.42 0.36 0.38 0.38 0.41 0.39 0.00 -
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 23/11/22 17/08/22 24/05/22 22/02/22 24/11/21 20/08/21 21/05/21 -
Price 2.65 2.45 2.30 2.24 2.26 2.29 2.22 -
P/RPS 0.98 1.39 2.69 0.76 1.11 1.51 2.73 -49.45%
P/EPS 8.34 11.92 23.17 9.38 15.82 16.24 25.51 -52.51%
EY 12.00 8.39 4.32 10.66 6.32 6.16 3.92 110.68%
DY 1.13 0.00 0.00 4.02 1.33 0.00 0.00 -
P/NAPS 0.43 0.40 0.38 0.38 0.39 0.40 0.39 6.71%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment