[NHFATT] QoQ Annualized Quarter Result on 2016-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 231,894 225,441 229,204 218,568 207,226 204,038 199,716 10.42% QoQ % 2.86% -1.64% 4.87% 5.47% 1.56% 2.16% - Horiz. % 116.11% 112.88% 114.76% 109.44% 103.76% 102.16% 100.00%
PBT 36,810 31,609 31,780 23,884 26,570 28,544 25,022 29.20% QoQ % 16.45% -0.54% 33.06% -10.11% -6.92% 14.08% - Horiz. % 147.11% 126.33% 127.01% 95.45% 106.19% 114.08% 100.00%
Tax -6,820 -4,277 -3,604 -1,984 -7,320 -8,861 -5,974 9.19% QoQ % -59.45% -18.68% -81.65% 72.90% 17.39% -48.33% - Horiz. % 114.16% 71.60% 60.33% 33.21% 122.53% 148.33% 100.00%
NP 29,990 27,332 28,176 21,900 19,250 19,682 19,048 35.15% QoQ % 9.72% -3.00% 28.66% 13.77% -2.20% 3.33% - Horiz. % 157.44% 143.49% 147.92% 114.97% 101.06% 103.33% 100.00%
NP to SH 29,990 27,332 28,176 21,900 19,250 19,682 19,048 35.15% QoQ % 9.72% -3.00% 28.66% 13.77% -2.20% 3.33% - Horiz. % 157.44% 143.49% 147.92% 114.97% 101.06% 103.33% 100.00%
Tax Rate 18.53 % 13.53 % 11.34 % 8.31 % 27.55 % 31.04 % 23.87 % -15.47% QoQ % 36.95% 19.31% 36.46% -69.84% -11.24% 30.04% - Horiz. % 77.63% 56.68% 47.51% 34.81% 115.42% 130.04% 100.00%
Total Cost 201,904 198,109 201,028 196,668 187,976 184,356 180,668 7.65% QoQ % 1.92% -1.45% 2.22% 4.62% 1.96% 2.04% - Horiz. % 111.75% 109.65% 111.27% 108.86% 104.04% 102.04% 100.00%
Net Worth 372,778 366,766 341,964 333,697 329,939 326,181 323,175 9.94% QoQ % 1.64% 7.25% 2.48% 1.14% 1.15% 0.93% - Horiz. % 115.35% 113.49% 105.81% 103.26% 102.09% 100.93% 100.00%
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 3,006 - - 8,267 3,006 - - QoQ % 250.00% 0.00% 0.00% 0.00% 175.00% 0.00% - Horiz. % 350.00% 100.00% 0.00% 0.00% 275.00% 100.00% -
Div Payout % 35.08 % 11.00 % - % - % 42.95 % 15.27 % - % - QoQ % 218.91% 0.00% 0.00% 0.00% 181.27% 0.00% - Horiz. % 229.73% 72.04% 0.00% 0.00% 281.27% 100.00% -
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 9.94% QoQ % 1.64% 7.25% 2.48% 1.14% 1.15% 0.93% - Horiz. % 115.35% 113.49% 105.81% 103.26% 102.09% 100.93% 100.00%
NOSH 75,157 75,157 75,157 75,157 75,157 75,157 75,157 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
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 % 12.12 % 12.29 % 10.02 % 9.29 % 9.65 % 9.54 % 22.36% QoQ % 6.68% -1.38% 22.65% 7.86% -3.73% 1.15% - Horiz. % 135.53% 127.04% 128.83% 105.03% 97.38% 101.15% 100.00%
ROE 8.04 % 7.45 % 8.24 % 6.56 % 5.83 % 6.03 % 5.89 % 22.94% QoQ % 7.92% -9.59% 25.61% 12.52% -3.32% 2.38% - Horiz. % 136.50% 126.49% 139.90% 111.38% 98.98% 102.38% 100.00%
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 308.55 299.96 304.97 290.82 275.72 271.48 265.73 10.42% QoQ % 2.86% -1.64% 4.87% 5.48% 1.56% 2.16% - Horiz. % 116.11% 112.88% 114.77% 109.44% 103.76% 102.16% 100.00%
EPS 39.90 36.36 37.48 29.12 25.61 26.19 25.34 35.16% QoQ % 9.74% -2.99% 28.71% 13.71% -2.21% 3.35% - Horiz. % 157.46% 143.49% 147.91% 114.92% 101.07% 103.35% 100.00%
DPS 14.00 4.00 0.00 0.00 11.00 4.00 0.00 - QoQ % 250.00% 0.00% 0.00% 0.00% 175.00% 0.00% - Horiz. % 350.00% 100.00% 0.00% 0.00% 275.00% 100.00% -
NAPS 4.9600 4.8800 4.5500 4.4400 4.3900 4.3400 4.3000 9.94% QoQ % 1.64% 7.25% 2.48% 1.14% 1.15% 0.93% - Horiz. % 115.35% 113.49% 105.81% 103.26% 102.09% 100.93% 100.00%
Adjusted Per Share Value based on latest NOSH - 82,672 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 280.50 272.69 277.25 264.38 250.66 246.81 241.58 10.42% QoQ % 2.86% -1.64% 4.87% 5.47% 1.56% 2.16% - Horiz. % 116.11% 112.88% 114.77% 109.44% 103.76% 102.16% 100.00%
EPS 36.28 33.06 34.08 26.49 23.28 23.81 23.04 35.16% QoQ % 9.74% -2.99% 28.65% 13.79% -2.23% 3.34% - Horiz. % 157.47% 143.49% 147.92% 114.97% 101.04% 103.34% 100.00%
DPS 12.73 3.64 0.00 0.00 10.00 3.64 0.00 - QoQ % 249.73% 0.00% 0.00% 0.00% 174.73% 0.00% - Horiz. % 349.73% 100.00% 0.00% 0.00% 274.73% 100.00% -
NAPS 4.5091 4.4364 4.1364 4.0364 3.9909 3.9455 3.9091 9.94% QoQ % 1.64% 7.25% 2.48% 1.14% 1.15% 0.93% - Horiz. % 115.35% 113.49% 105.81% 103.26% 102.09% 100.93% 100.00%
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 3.2400 3.1400 2.7600 2.6000 2.8000 2.2900 2.4200 -
P/RPS 1.05 1.05 0.91 0.89 1.02 0.84 0.91 9.96% QoQ % 0.00% 15.38% 2.25% -12.75% 21.43% -7.69% - Horiz. % 115.38% 115.38% 100.00% 97.80% 112.09% 92.31% 100.00%
P/EPS 8.12 8.63 7.36 8.92 10.93 8.74 9.55 -10.21% QoQ % -5.91% 17.26% -17.49% -18.39% 25.06% -8.48% - Horiz. % 85.03% 90.37% 77.07% 93.40% 114.45% 91.52% 100.00%
EY 12.32 11.58 13.58 11.21 9.15 11.44 10.47 11.40% QoQ % 6.39% -14.73% 21.14% 22.51% -20.02% 9.26% - Horiz. % 117.67% 110.60% 129.70% 107.07% 87.39% 109.26% 100.00%
DY 4.32 1.27 0.00 0.00 3.93 1.75 0.00 - QoQ % 240.16% 0.00% 0.00% 0.00% 124.57% 0.00% - Horiz. % 246.86% 72.57% 0.00% 0.00% 224.57% 100.00% -
P/NAPS 0.65 0.64 0.61 0.59 0.64 0.53 0.56 10.40% QoQ % 1.56% 4.92% 3.39% -7.81% 20.75% -5.36% - Horiz. % 116.07% 114.29% 108.93% 105.36% 114.29% 94.64% 100.00%
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 3.5000 3.2000 2.8000 2.7500 2.7000 2.7000 2.5000 -
P/RPS 1.13 1.07 0.92 0.95 0.98 0.99 0.94 12.99% QoQ % 5.61% 16.30% -3.16% -3.06% -1.01% 5.32% - Horiz. % 120.21% 113.83% 97.87% 101.06% 104.26% 105.32% 100.00%
P/EPS 8.77 8.80 7.47 9.44 10.54 10.31 9.86 -7.48% QoQ % -0.34% 17.80% -20.87% -10.44% 2.23% 4.56% - Horiz. % 88.95% 89.25% 75.76% 95.74% 106.90% 104.56% 100.00%
EY 11.40 11.36 13.39 10.60 9.49 9.70 10.14 8.08% QoQ % 0.35% -15.16% 26.32% 11.70% -2.16% -4.34% - Horiz. % 112.43% 112.03% 132.05% 104.54% 93.59% 95.66% 100.00%
DY 4.00 1.25 0.00 0.00 4.07 1.48 0.00 - QoQ % 220.00% 0.00% 0.00% 0.00% 175.00% 0.00% - Horiz. % 270.27% 84.46% 0.00% 0.00% 275.00% 100.00% -
P/NAPS 0.71 0.66 0.62 0.62 0.62 0.62 0.58 14.36% QoQ % 7.58% 6.45% 0.00% 0.00% 0.00% 6.90% - Horiz. % 122.41% 113.79% 106.90% 106.90% 106.90% 106.90% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
NHFatt - Interim 2016 1Q.pdf 
