[NHFATT] YoY Annualized 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- -32.47%
YoY- 150.01%
Quarter Report
Latest QR
Upcoming QR
NHFATT's Result
NHFATT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 291,430 284,530 297,602 223,804 233,308 275,193 258,376 2.02%
PBT 45,648 58,937 43,693 17,573 8,832 19,250 17,345 17.48%
Tax -2,040 -5,316 -8,653 -1,829 -2,534 -4,220 -5,104 -14.16%
NP 43,608 53,621 35,040 15,744 6,297 15,030 12,241 23.55%
-
NP to SH 43,608 53,621 35,040 15,744 6,297 15,030 12,241 23.55%
-
Tax Rate 4.47% 9.02% 19.80% 10.41% 28.69% 21.92% 29.43% -
Total Cost 247,822 230,909 262,562 208,060 227,010 260,162 246,134 0.11%
-
Net Worth 572,106 542,328 510,912 474,537 461,309 462,136 429,071 4.90%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div 11,023 3,306 3,306 3,306 3,306 3,306 3,306 22.20%
Div Payout % 25.28% 6.17% 9.44% 21.00% 52.51% 22.00% 27.01% -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 572,106 542,328 510,912 474,537 461,309 462,136 429,071 4.90%
NOSH 165,348 82,672 82,672 82,672 82,672 82,672 82,672 12.23%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 14.96% 18.85% 11.77% 7.03% 2.70% 5.46% 4.74% -
ROE 7.62% 9.89% 6.86% 3.32% 1.37% 3.25% 2.85% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 176.25 344.17 359.98 270.71 282.21 332.87 312.53 -9.09%
EPS 26.37 64.87 42.39 19.04 7.61 18.19 14.81 10.08%
DPS 6.67 4.00 4.00 4.00 4.00 4.00 4.00 8.88%
NAPS 3.46 6.56 6.18 5.74 5.58 5.59 5.19 -6.52%
Adjusted Per Share Value based on latest NOSH - 82,672
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 176.45 172.27 180.18 135.50 141.26 166.62 156.43 2.02%
EPS 26.40 32.47 21.22 9.53 3.81 9.10 7.41 23.56%
DPS 6.67 2.00 2.00 2.00 2.00 2.00 2.00 22.20%
NAPS 3.4638 3.2835 3.0933 2.8731 2.793 2.798 2.5978 4.90%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 2.08 3.07 2.60 2.33 1.96 2.75 2.84 -
P/RPS 1.18 0.89 0.72 0.86 0.69 0.83 0.91 4.42%
P/EPS 7.89 4.73 6.13 12.23 25.73 15.13 19.18 -13.74%
EY 12.68 21.13 16.30 8.17 3.89 6.61 5.21 15.96%
DY 3.21 1.30 1.54 1.72 2.04 1.45 1.41 14.68%
P/NAPS 0.60 0.47 0.42 0.41 0.35 0.49 0.55 1.45%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 25/11/24 24/11/23 23/11/22 24/11/21 12/11/20 08/11/19 08/11/18 -
Price 1.90 3.59 2.65 2.26 1.95 2.65 2.75 -
P/RPS 1.08 1.04 0.74 0.83 0.69 0.80 0.88 3.46%
P/EPS 7.20 5.53 6.25 11.87 25.60 14.58 18.57 -14.59%
EY 13.88 18.07 15.99 8.43 3.91 6.86 5.38 17.09%
DY 3.51 1.11 1.51 1.77 2.05 1.51 1.45 15.85%
P/NAPS 0.55 0.55 0.43 0.39 0.35 0.47 0.53 0.61%

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