[NHFATT] QoQ Cumulative Quarter Result on 30-Sep-2021 [#3]

Stock
[NHFATT] NEW HOONG FATT HOLDINGS BHD
Announcement Date
24-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 1.3%
YoY- 150.01%
Quarter Report
Latest QR
Upcoming QR
NHFATT's Result
NHFATT's Financial Summary
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 146,088 70,664 244,225 167,853 125,717 67,200 241,591 -28.55%
PBT 21,033 9,977 25,261 13,180 13,079 8,002 14,509 28.17%
Tax -4,037 -1,772 -5,518 -1,372 -1,422 -807 -2,942 23.55%
NP 16,996 8,205 19,743 11,808 11,657 7,195 11,567 29.33%
-
NP to SH 16,996 8,205 19,743 11,808 11,657 7,195 11,567 29.33%
-
Tax Rate 19.19% 17.76% 21.84% 10.41% 10.87% 10.08% 20.28% -
Total Cost 129,092 62,459 224,482 156,045 114,060 60,005 230,024 -32.03%
-
Net Worth 505,952 497,685 489,418 474,537 477,844 473,710 466,270 5.61%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - 7,440 2,480 - - 6,613 -
Div Payout % - - 37.69% 21.00% - - 57.18% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 505,952 497,685 489,418 474,537 477,844 473,710 466,270 5.61%
NOSH 82,672 82,672 82,672 82,672 82,672 82,672 82,672 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 11.63% 11.61% 8.08% 7.03% 9.27% 10.71% 4.79% -
ROE 3.36% 1.65% 4.03% 2.49% 2.44% 1.52% 2.48% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 176.71 85.48 295.41 203.03 152.07 81.29 292.23 -28.55%
EPS 20.56 9.92 23.88 14.28 14.10 8.70 13.99 29.35%
DPS 0.00 0.00 9.00 3.00 0.00 0.00 8.00 -
NAPS 6.12 6.02 5.92 5.74 5.78 5.73 5.64 5.61%
Adjusted Per Share Value based on latest NOSH - 82,672
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 88.45 42.78 147.87 101.63 76.12 40.69 146.27 -28.55%
EPS 10.29 4.97 11.95 7.15 7.06 4.36 7.00 29.37%
DPS 0.00 0.00 4.50 1.50 0.00 0.00 4.00 -
NAPS 3.0633 3.0132 2.9632 2.8731 2.8931 2.8681 2.823 5.61%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 2.23 2.30 2.26 2.33 2.28 0.00 2.20 -
P/RPS 1.26 2.69 0.77 1.15 1.50 0.00 0.75 41.45%
P/EPS 10.85 23.17 9.46 16.31 16.17 0.00 15.72 -21.95%
EY 9.22 4.32 10.57 6.13 6.18 0.00 6.36 28.17%
DY 0.00 0.00 3.98 1.29 0.00 0.00 3.64 -
P/NAPS 0.36 0.38 0.38 0.41 0.39 0.00 0.39 -5.21%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 17/08/22 24/05/22 22/02/22 24/11/21 20/08/21 21/05/21 24/02/21 -
Price 2.45 2.30 2.24 2.26 2.29 2.22 0.00 -
P/RPS 1.39 2.69 0.76 1.11 1.51 2.73 0.00 -
P/EPS 11.92 23.17 9.38 15.82 16.24 25.51 0.00 -
EY 8.39 4.32 10.66 6.32 6.16 3.92 0.00 -
DY 0.00 0.00 4.02 1.33 0.00 0.00 0.00 -
P/NAPS 0.40 0.38 0.38 0.39 0.40 0.39 0.00 -

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