[NHFATT] YoY TTM Result on 31-Dec-2018 [#4]

Stock
[NHFATT] NEW HOONG FATT HOLDINGS BHD
Announcement Date
25-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -16.01%
YoY- -31.09%
Quarter Report
Latest QR
Upcoming QR
NHFATT's Result
NHFATT's Financial Summary
View:
Show?
TTM Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 250,900 241,591 276,126 257,018 250,606 231,894 207,226 3.23%
PBT 25,261 14,509 18,763 19,321 24,413 36,810 26,570 -0.83%
Tax -5,518 -2,942 -3,892 -5,313 -4,085 -6,820 -7,320 -4.59%
NP 19,743 11,567 14,871 14,008 20,328 29,990 19,250 0.42%
-
NP to SH 19,743 11,567 14,871 14,008 20,328 29,990 19,250 0.42%
-
Tax Rate 21.84% 20.28% 20.74% 27.50% 16.73% 18.53% 27.55% -
Total Cost 231,157 230,024 261,255 243,010 230,278 201,904 187,976 3.50%
-
Net Worth 489,418 466,270 463,789 456,349 426,891 372,778 329,939 6.78%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div 7,440 6,613 8,267 8,267 8,267 10,521 8,267 -1.73%
Div Payout % 37.69% 57.18% 55.59% 59.02% 40.67% 35.08% 42.95% -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 489,418 466,270 463,789 456,349 426,891 372,778 329,939 6.78%
NOSH 82,672 82,672 82,672 82,672 75,157 75,157 75,157 1.59%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 7.87% 4.79% 5.39% 5.45% 8.11% 12.93% 9.29% -
ROE 4.03% 2.48% 3.21% 3.07% 4.76% 8.04% 5.83% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 303.49 292.23 334.00 310.89 333.44 308.55 275.72 1.61%
EPS 23.88 13.99 17.99 16.94 27.05 39.90 25.61 -1.15%
DPS 9.00 8.00 10.00 10.00 11.00 14.00 11.00 -3.28%
NAPS 5.92 5.64 5.61 5.52 5.68 4.96 4.39 5.10%
Adjusted Per Share Value based on latest NOSH - 82,672
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 151.91 146.27 167.18 155.61 151.73 140.40 125.47 3.23%
EPS 11.95 7.00 9.00 8.48 12.31 18.16 11.65 0.42%
DPS 4.50 4.00 5.01 5.01 5.01 6.37 5.01 -1.77%
NAPS 2.9632 2.823 2.808 2.763 2.5846 2.257 1.9976 6.78%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 2.26 2.20 2.69 2.70 3.38 3.24 2.80 -
P/RPS 0.74 0.75 0.81 0.87 1.01 1.05 1.02 -5.20%
P/EPS 9.46 15.72 14.95 15.93 12.50 8.12 10.93 -2.37%
EY 10.57 6.36 6.69 6.28 8.00 12.32 9.15 2.43%
DY 3.98 3.64 3.72 3.70 3.25 4.32 3.93 0.21%
P/NAPS 0.38 0.39 0.48 0.49 0.60 0.65 0.64 -8.31%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 22/02/22 24/02/21 27/02/20 25/02/19 27/02/18 27/02/17 23/02/16 -
Price 2.24 0.00 2.52 2.85 3.26 3.50 2.70 -
P/RPS 0.74 0.00 0.75 0.92 0.98 1.13 0.98 -4.56%
P/EPS 9.38 0.00 14.01 16.82 12.05 8.77 10.54 -1.92%
EY 10.66 0.00 7.14 5.95 8.30 11.40 9.49 1.95%
DY 4.02 0.00 3.97 3.51 3.37 4.00 4.07 -0.20%
P/NAPS 0.38 0.00 0.45 0.52 0.57 0.71 0.62 -7.82%

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