[NHFATT] QoQ TTM Result on 31-Mar-2016 [#1]

Stock
[NHFATT] NEW HOONG FATT HOLDINGS BHD
Announcement Date
24-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 5.76%
YoY- 46.87%
Quarter Report
Latest QR
Upcoming QR
NHFATT's Result
NHFATT's Financial Summary
View:
Show?
TTM Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 231,894 223,278 221,970 213,669 207,226 200,619 197,697 11.16%
PBT 36,810 28,869 29,949 27,235 26,570 25,414 20,810 46.00%
Tax -6,820 -3,882 -6,135 -6,877 -7,320 -9,219 -7,264 -4.09%
NP 29,990 24,987 23,814 20,358 19,250 16,195 13,546 69.45%
-
NP to SH 29,990 24,987 23,814 20,358 19,250 16,195 13,546 69.45%
-
Tax Rate 18.53% 13.45% 20.48% 25.25% 27.55% 36.28% 34.91% -
Total Cost 201,904 198,291 198,156 193,311 187,976 184,424 184,151 6.29%
-
Net Worth 372,778 366,766 341,964 333,697 329,939 326,181 323,175 9.93%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 10,521 8,267 8,267 8,267 8,267 7,515 7,515 25.01%
Div Payout % 35.08% 33.09% 34.72% 40.61% 42.95% 46.41% 55.48% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 372,778 366,766 341,964 333,697 329,939 326,181 323,175 9.93%
NOSH 75,157 75,157 75,157 75,157 75,157 75,157 75,157 0.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 12.93% 11.19% 10.73% 9.53% 9.29% 8.07% 6.85% -
ROE 8.04% 6.81% 6.96% 6.10% 5.83% 4.97% 4.19% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 308.55 297.08 295.34 284.30 275.72 266.93 263.05 11.16%
EPS 39.90 33.25 31.69 27.09 25.61 21.55 18.02 69.47%
DPS 14.00 11.00 11.00 11.00 11.00 10.00 10.00 25.01%
NAPS 4.96 4.88 4.55 4.44 4.39 4.34 4.30 9.93%
Adjusted Per Share Value based on latest NOSH - 75,157
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 140.40 135.18 134.39 129.37 125.47 121.46 119.70 11.16%
EPS 18.16 15.13 14.42 12.33 11.65 9.81 8.20 69.49%
DPS 6.37 5.01 5.01 5.01 5.01 4.55 4.55 25.01%
NAPS 2.257 2.2206 2.0704 2.0204 1.9976 1.9749 1.9567 9.93%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 3.24 3.14 2.76 2.60 2.80 2.29 2.42 -
P/RPS 1.05 1.06 0.93 0.91 1.02 0.86 0.92 9.16%
P/EPS 8.12 9.44 8.71 9.60 10.93 10.63 13.43 -28.38%
EY 12.32 10.59 11.48 10.42 9.15 9.41 7.45 39.62%
DY 4.32 3.50 3.99 4.23 3.93 4.37 4.13 3.02%
P/NAPS 0.65 0.64 0.61 0.59 0.64 0.53 0.56 10.39%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 27/02/17 07/11/16 29/07/16 24/05/16 23/02/16 24/11/15 11/08/15 -
Price 3.50 3.20 2.80 2.75 2.70 2.70 2.50 -
P/RPS 1.13 1.08 0.95 0.97 0.98 1.01 0.95 12.20%
P/EPS 8.77 9.63 8.84 10.15 10.54 12.53 13.87 -26.22%
EY 11.40 10.39 11.32 9.85 9.49 7.98 7.21 35.53%
DY 4.00 3.44 3.93 4.00 4.07 3.70 4.00 0.00%
P/NAPS 0.71 0.66 0.62 0.62 0.62 0.62 0.58 14.36%

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