[NHFATT] QoQ Annualized Quarter Result on 31-Dec-2015 [#4]

Stock
[NHFATT] NEW HOONG FATT HOLDINGS BHD
Announcement Date
23-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -2.2%
YoY- 60.76%
Quarter Report
Latest QR
Upcoming QR
NHFATT's Result
NHFATT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 225,441 229,204 218,568 207,226 204,038 199,716 192,796 10.95%
PBT 31,609 31,780 23,884 26,570 28,544 25,022 21,224 30.31%
Tax -4,277 -3,604 -1,984 -7,320 -8,861 -5,974 -3,756 9.02%
NP 27,332 28,176 21,900 19,250 19,682 19,048 17,468 34.66%
-
NP to SH 27,332 28,176 21,900 19,250 19,682 19,048 17,468 34.66%
-
Tax Rate 13.53% 11.34% 8.31% 27.55% 31.04% 23.87% 17.70% -
Total Cost 198,109 201,028 196,668 187,976 184,356 180,668 175,328 8.46%
-
Net Worth 366,766 341,964 333,697 329,939 326,181 323,175 319,417 9.62%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 3,006 - - 8,267 3,006 - - -
Div Payout % 11.00% - - 42.95% 15.27% - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 366,766 341,964 333,697 329,939 326,181 323,175 319,417 9.62%
NOSH 75,157 75,157 75,157 75,157 75,157 75,157 75,157 0.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 12.12% 12.29% 10.02% 9.29% 9.65% 9.54% 9.06% -
ROE 7.45% 8.24% 6.56% 5.83% 6.03% 5.89% 5.47% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 299.96 304.97 290.82 275.72 271.48 265.73 256.52 10.96%
EPS 36.36 37.48 29.12 25.61 26.19 25.34 23.24 34.65%
DPS 4.00 0.00 0.00 11.00 4.00 0.00 0.00 -
NAPS 4.88 4.55 4.44 4.39 4.34 4.30 4.25 9.62%
Adjusted Per Share Value based on latest NOSH - 75,157
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 136.35 138.62 132.19 125.33 123.40 120.79 116.60 10.96%
EPS 16.53 17.04 13.25 11.64 11.90 11.52 10.56 34.70%
DPS 1.82 0.00 0.00 5.00 1.82 0.00 0.00 -
NAPS 2.2182 2.0682 2.0182 1.9955 1.9727 1.9546 1.9318 9.62%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 3.14 2.76 2.60 2.80 2.29 2.42 2.50 -
P/RPS 1.05 0.91 0.89 1.02 0.84 0.91 0.97 5.41%
P/EPS 8.63 7.36 8.92 10.93 8.74 9.55 10.76 -13.64%
EY 11.58 13.58 11.21 9.15 11.44 10.47 9.30 15.69%
DY 1.27 0.00 0.00 3.93 1.75 0.00 0.00 -
P/NAPS 0.64 0.61 0.59 0.64 0.53 0.56 0.59 5.55%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 07/11/16 29/07/16 24/05/16 23/02/16 24/11/15 11/08/15 05/05/15 -
Price 3.20 2.80 2.75 2.70 2.70 2.50 2.43 -
P/RPS 1.07 0.92 0.95 0.98 0.99 0.94 0.95 8.22%
P/EPS 8.80 7.47 9.44 10.54 10.31 9.86 10.46 -10.85%
EY 11.36 13.39 10.60 9.49 9.70 10.14 9.56 12.15%
DY 1.25 0.00 0.00 4.07 1.48 0.00 0.00 -
P/NAPS 0.66 0.62 0.62 0.62 0.62 0.58 0.57 10.23%

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