[NHFATT] QoQ Cumulative Quarter Result on 31-Mar-2021 [#1]

Stock
[NHFATT] NEW HOONG FATT HOLDINGS BHD
Announcement Date
21-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -37.8%
YoY- 304.23%
Quarter Report
Latest QR
Upcoming QR
NHFATT's Result
NHFATT's Financial Summary
View:
Show?
Cumulative Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 244,225 167,853 125,717 67,200 241,591 174,981 103,822 76.59%
PBT 25,261 13,180 13,079 8,002 14,509 6,624 -906 -
Tax -5,518 -1,372 -1,422 -807 -2,942 -1,901 -176 888.06%
NP 19,743 11,808 11,657 7,195 11,567 4,723 -1,082 -
-
NP to SH 19,743 11,808 11,657 7,195 11,567 4,723 -1,082 -
-
Tax Rate 21.84% 10.41% 10.87% 10.08% 20.28% 28.70% - -
Total Cost 224,482 156,045 114,060 60,005 230,024 170,258 104,904 65.82%
-
Net Worth 489,418 474,537 477,844 473,710 466,270 461,309 462,136 3.88%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 7,440 2,480 - - 6,613 2,480 - -
Div Payout % 37.69% 21.00% - - 57.18% 52.51% - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 489,418 474,537 477,844 473,710 466,270 461,309 462,136 3.88%
NOSH 82,672 82,672 82,672 82,672 82,672 82,672 82,672 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 8.08% 7.03% 9.27% 10.71% 4.79% 2.70% -1.04% -
ROE 4.03% 2.49% 2.44% 1.52% 2.48% 1.02% -0.23% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 295.41 203.03 152.07 81.29 292.23 211.66 125.58 76.60%
EPS 23.88 14.28 14.10 8.70 13.99 5.71 -1.31 -
DPS 9.00 3.00 0.00 0.00 8.00 3.00 0.00 -
NAPS 5.92 5.74 5.78 5.73 5.64 5.58 5.59 3.88%
Adjusted Per Share Value based on latest NOSH - 82,672
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 147.87 101.63 76.12 40.69 146.27 105.94 62.86 76.60%
EPS 11.95 7.15 7.06 4.36 7.00 2.86 -0.66 -
DPS 4.50 1.50 0.00 0.00 4.00 1.50 0.00 -
NAPS 2.9632 2.8731 2.8931 2.8681 2.823 2.793 2.798 3.88%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 2.26 2.33 2.28 0.00 2.20 1.96 2.01 -
P/RPS 0.77 1.15 1.50 0.00 0.75 0.93 1.60 -38.50%
P/EPS 9.46 16.31 16.17 0.00 15.72 34.31 -153.58 -
EY 10.57 6.13 6.18 0.00 6.36 2.91 -0.65 -
DY 3.98 1.29 0.00 0.00 3.64 1.53 0.00 -
P/NAPS 0.38 0.41 0.39 0.00 0.39 0.35 0.36 3.66%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 22/02/22 24/11/21 20/08/21 21/05/21 24/02/21 12/11/20 21/08/20 -
Price 2.24 2.26 2.29 2.22 0.00 1.95 2.00 -
P/RPS 0.76 1.11 1.51 2.73 0.00 0.92 1.59 -38.78%
P/EPS 9.38 15.82 16.24 25.51 0.00 34.13 -152.81 -
EY 10.66 6.32 6.16 3.92 0.00 2.93 -0.65 -
DY 4.02 1.33 0.00 0.00 0.00 1.54 0.00 -
P/NAPS 0.38 0.39 0.40 0.39 0.00 0.35 0.36 3.66%

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