[NHFATT] YoY Cumulative Quarter Result on 30-Sep-2015 [#3]

Stock
[NHFATT] NEW HOONG FATT HOLDINGS BHD
Announcement Date
24-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 55.0%
YoY- 40.04%
Quarter Report
Latest QR
Upcoming QR
NHFATT's Result
NHFATT's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 193,782 187,140 169,081 153,029 153,006 160,842 162,504 2.97%
PBT 13,009 15,446 23,707 21,408 13,894 25,257 24,342 -9.91%
Tax -3,828 -2,616 -3,208 -6,646 -3,353 -5,059 -3,168 3.20%
NP 9,181 12,830 20,499 14,762 10,541 20,198 21,174 -12.99%
-
NP to SH 9,181 12,830 20,499 14,762 10,541 20,198 21,174 -12.99%
-
Tax Rate 29.43% 16.94% 13.53% 31.04% 24.13% 20.03% 13.01% -
Total Cost 184,601 174,310 148,582 138,267 142,465 140,644 141,330 4.55%
-
Net Worth 429,071 378,039 366,766 326,181 313,404 315,659 303,634 5.92%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 2,480 2,254 2,254 2,254 2,254 2,254 2,254 1.60%
Div Payout % 27.01% 17.57% 11.00% 15.27% 21.39% 11.16% 10.65% -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 429,071 378,039 366,766 326,181 313,404 315,659 303,634 5.92%
NOSH 82,672 75,157 75,157 75,157 75,157 75,157 75,157 1.60%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 4.74% 6.86% 12.12% 9.65% 6.89% 12.56% 13.03% -
ROE 2.14% 3.39% 5.59% 4.53% 3.36% 6.40% 6.97% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 234.40 249.00 224.97 203.61 203.58 214.01 216.22 1.35%
EPS 11.11 17.07 27.27 19.64 14.03 26.87 28.17 -14.35%
DPS 3.00 3.00 3.00 3.00 3.00 3.00 3.00 0.00%
NAPS 5.19 5.03 4.88 4.34 4.17 4.20 4.04 4.26%
Adjusted Per Share Value based on latest NOSH - 75,157
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 117.20 113.18 102.26 92.55 92.54 97.28 98.28 2.97%
EPS 5.55 7.76 12.40 8.93 6.38 12.22 12.81 -13.00%
DPS 1.50 1.36 1.36 1.36 1.36 1.36 1.36 1.64%
NAPS 2.595 2.2864 2.2182 1.9727 1.8955 1.9091 1.8364 5.92%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 2.84 3.40 3.14 2.29 2.70 2.85 2.35 -
P/RPS 1.21 1.37 1.40 1.12 1.33 1.33 1.09 1.75%
P/EPS 25.57 19.92 11.51 11.66 19.25 10.60 8.34 20.51%
EY 3.91 5.02 8.69 8.58 5.19 9.43 11.99 -17.02%
DY 1.06 0.88 0.96 1.31 1.11 1.05 1.28 -3.09%
P/NAPS 0.55 0.68 0.64 0.53 0.65 0.68 0.58 -0.88%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 08/11/18 06/11/17 07/11/16 24/11/15 24/11/14 25/11/13 20/11/12 -
Price 2.75 3.54 3.20 2.70 2.75 3.05 2.33 -
P/RPS 1.17 1.42 1.42 1.33 1.35 1.43 1.08 1.34%
P/EPS 24.76 20.74 11.73 13.75 19.61 11.35 8.27 20.04%
EY 4.04 4.82 8.52 7.27 5.10 8.81 12.09 -16.69%
DY 1.09 0.85 0.94 1.11 1.09 0.98 1.29 -2.76%
P/NAPS 0.53 0.70 0.66 0.62 0.66 0.73 0.58 -1.49%

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