[NHFATT] YoY Quarter Result on 31-Dec-2018 [#4]

Stock
[NHFATT] NEW HOONG FATT HOLDINGS BHD
Announcement Date
25-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 7.75%
YoY- -35.62%
Quarter Report
Latest QR
Upcoming QR
NHFATT's Result
NHFATT's Financial Summary
View:
Show?
Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 83,047 66,610 69,731 63,236 63,466 62,813 54,197 7.36%
PBT 12,081 7,885 4,325 6,312 8,967 13,103 5,162 15.21%
Tax -4,146 -1,041 -727 -1,485 -1,469 -3,612 -674 35.32%
NP 7,935 6,844 3,598 4,827 7,498 9,491 4,488 9.95%
-
NP to SH 7,935 6,844 3,598 4,827 7,498 9,491 4,488 9.95%
-
Tax Rate 34.32% 13.20% 16.81% 23.53% 16.38% 27.57% 13.06% -
Total Cost 75,112 59,766 66,133 58,409 55,968 53,322 49,709 7.11%
-
Net Worth 489,418 466,270 463,789 456,349 426,891 372,778 329,939 6.78%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div 4,960 4,133 5,787 5,787 6,012 8,267 6,012 -3.15%
Div Payout % 62.51% 60.40% 160.84% 119.89% 80.19% 87.11% 133.97% -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 489,418 466,270 463,789 456,349 426,891 372,778 329,939 6.78%
NOSH 82,672 82,672 82,672 82,672 75,157 75,157 75,157 1.59%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 9.55% 10.27% 5.16% 7.63% 11.81% 15.11% 8.28% -
ROE 1.62% 1.47% 0.78% 1.06% 1.76% 2.55% 1.36% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 100.45 80.57 84.35 76.49 84.44 83.58 72.11 5.67%
EPS 9.60 8.28 4.35 5.84 9.98 12.63 5.97 8.23%
DPS 6.00 5.00 7.00 7.00 8.00 11.00 8.00 -4.67%
NAPS 5.92 5.64 5.61 5.52 5.68 4.96 4.39 5.10%
Adjusted Per Share Value based on latest NOSH - 82,672
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 50.23 40.29 42.17 38.25 38.38 37.99 32.78 7.36%
EPS 4.80 4.14 2.18 2.92 4.53 5.74 2.71 9.98%
DPS 3.00 2.50 3.50 3.50 3.64 5.00 3.64 -3.16%
NAPS 2.96 2.82 2.805 2.76 2.5818 2.2546 1.9955 6.78%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 2.26 2.20 2.69 2.70 3.38 3.24 2.80 -
P/RPS 2.25 2.73 3.19 3.53 4.00 3.88 3.88 -8.67%
P/EPS 23.55 26.57 61.81 46.24 33.88 25.66 46.89 -10.83%
EY 4.25 3.76 1.62 2.16 2.95 3.90 2.13 12.19%
DY 2.65 2.27 2.60 2.59 2.37 3.40 2.86 -1.26%
P/NAPS 0.38 0.39 0.48 0.49 0.60 0.65 0.64 -8.31%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 22/02/22 24/02/21 27/02/20 25/02/19 27/02/18 27/02/17 23/02/16 -
Price 2.24 0.00 2.52 2.85 3.26 3.50 2.70 -
P/RPS 2.23 0.00 2.99 3.73 3.86 4.19 3.74 -8.24%
P/EPS 23.34 0.00 57.90 48.81 32.68 27.72 45.21 -10.42%
EY 4.28 0.00 1.73 2.05 3.06 3.61 2.21 11.63%
DY 2.68 0.00 2.78 2.46 2.45 3.14 2.96 -1.64%
P/NAPS 0.38 0.00 0.45 0.52 0.57 0.71 0.62 -7.82%

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