[NHFATT] YoY TTM 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- 92.66%
YoY- 138.52%
Quarter Report
Latest QR
Upcoming QR
NHFATT's Result
NHFATT's Financial Summary
View:
Show?
TTM Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 283,304 292,405 254,364 251,426 271,376 259,034 248,232 2.22%
PBT 52,252 39,732 27,236 25,598 13,147 19,093 18,560 18.80%
Tax -5,027 -5,627 -6,483 -3,313 -3,804 -4,906 -3,777 4.87%
NP 47,225 34,105 20,753 22,285 9,343 14,187 14,783 21.33%
-
NP to SH 47,225 34,105 20,753 22,285 9,343 14,187 14,783 21.33%
-
Tax Rate 9.62% 14.16% 23.80% 12.94% 28.93% 25.70% 20.35% -
Total Cost 236,079 258,300 233,611 229,141 262,033 244,847 233,449 0.18%
-
Net Worth 564,649 524,967 497,685 473,710 458,829 458,002 427,643 4.73%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div 12,400 10,747 7,440 6,613 8,267 8,267 8,267 6.98%
Div Payout % 26.26% 31.51% 35.85% 29.68% 88.49% 58.27% 55.92% -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 564,649 524,967 497,685 473,710 458,829 458,002 427,643 4.73%
NOSH 82,672 82,672 82,672 82,672 82,672 82,672 75,157 1.59%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 16.67% 11.66% 8.16% 8.86% 3.44% 5.48% 5.96% -
ROE 8.36% 6.50% 4.17% 4.70% 2.04% 3.10% 3.46% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 342.68 353.69 307.68 304.12 328.26 313.33 330.28 0.61%
EPS 57.12 41.25 25.10 26.96 11.30 17.16 19.67 19.42%
DPS 15.00 13.00 9.00 8.00 10.00 10.00 11.00 5.30%
NAPS 6.83 6.35 6.02 5.73 5.55 5.54 5.69 3.08%
Adjusted Per Share Value based on latest NOSH - 82,672
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 171.34 176.85 153.84 152.06 164.13 156.66 150.13 2.22%
EPS 28.56 20.63 12.55 13.48 5.65 8.58 8.94 21.33%
DPS 7.50 6.50 4.50 4.00 5.00 5.00 5.00 6.98%
NAPS 3.415 3.175 3.01 2.865 2.775 2.77 2.5864 4.73%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 3.86 2.71 2.30 0.00 2.06 2.68 3.32 -
P/RPS 1.13 0.77 0.75 0.00 0.63 0.86 1.01 1.88%
P/EPS 6.76 6.57 9.16 0.00 18.23 15.62 16.88 -14.13%
EY 14.80 15.22 10.91 0.00 5.49 6.40 5.92 16.48%
DY 3.89 4.80 3.91 0.00 4.85 3.73 3.31 2.72%
P/NAPS 0.57 0.43 0.38 0.00 0.37 0.48 0.58 -0.28%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 27/05/24 25/05/23 24/05/22 21/05/21 28/05/20 29/05/19 14/05/18 -
Price 4.44 2.70 2.30 2.22 2.01 2.63 3.41 -
P/RPS 1.30 0.76 0.75 0.73 0.61 0.84 1.03 3.95%
P/EPS 7.77 6.54 9.16 8.24 17.79 15.33 17.34 -12.51%
EY 12.87 15.28 10.91 12.14 5.62 6.52 5.77 14.29%
DY 3.38 4.81 3.91 3.60 4.98 3.80 3.23 0.75%
P/NAPS 0.65 0.43 0.38 0.39 0.36 0.47 0.60 1.34%

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