[NHFATT] QoQ Cumulative Quarter Result on 2016-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 124,134 62,473 231,894 169,081 114,602 54,642 207,226 -28.96% QoQ % 98.70% -73.06% 37.15% 47.54% 109.73% -73.63% - Horiz. % 59.90% 30.15% 111.90% 81.59% 55.30% 26.37% 100.00%
PBT 11,542 8,610 36,810 23,707 15,890 5,971 26,570 -42.67% QoQ % 34.05% -76.61% 55.27% 49.19% 166.12% -77.53% - Horiz. % 43.44% 32.40% 138.54% 89.22% 59.80% 22.47% 100.00%
Tax -1,639 -1,239 -6,820 -3,208 -1,802 -496 -7,320 -63.16% QoQ % -32.28% 81.83% -112.59% -78.02% -263.31% 93.22% - Horiz. % 22.39% 16.93% 93.17% 43.83% 24.62% 6.78% 100.00%
NP 9,903 7,371 29,990 20,499 14,088 5,475 19,250 -35.82% QoQ % 34.35% -75.42% 46.30% 45.51% 157.32% -71.56% - Horiz. % 51.44% 38.29% 155.79% 106.49% 73.18% 28.44% 100.00%
NP to SH 9,903 7,371 29,990 20,499 14,088 5,475 19,250 -35.82% QoQ % 34.35% -75.42% 46.30% 45.51% 157.32% -71.56% - Horiz. % 51.44% 38.29% 155.79% 106.49% 73.18% 28.44% 100.00%
Tax Rate 14.20 % 14.39 % 18.53 % 13.53 % 11.34 % 8.31 % 27.55 % -35.74% QoQ % -1.32% -22.34% 36.95% 19.31% 36.46% -69.84% - Horiz. % 51.54% 52.23% 67.26% 49.11% 41.16% 30.16% 100.00%
Total Cost 114,231 55,102 201,904 148,582 100,514 49,167 187,976 -28.28% QoQ % 107.31% -72.71% 35.89% 47.82% 104.43% -73.84% - Horiz. % 60.77% 29.31% 107.41% 79.04% 53.47% 26.16% 100.00%
Net Worth 382,549 379,542 372,778 366,766 341,964 333,697 329,939 10.38% QoQ % 0.79% 1.81% 1.64% 7.25% 2.48% 1.14% - Horiz. % 115.95% 115.03% 112.98% 111.16% 103.64% 101.14% 100.00%
Dividend 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - 10,521 2,254 - - 8,267 - QoQ % 0.00% 0.00% 366.67% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 127.27% 27.27% 0.00% 0.00% 100.00%
Div Payout % - % - % 35.08 % 11.00 % - % - % 42.95 % - QoQ % 0.00% 0.00% 218.91% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 81.68% 25.61% 0.00% 0.00% 100.00%
Equity 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 382,549 379,542 372,778 366,766 341,964 333,697 329,939 10.38% QoQ % 0.79% 1.81% 1.64% 7.25% 2.48% 1.14% - Horiz. % 115.95% 115.03% 112.98% 111.16% 103.64% 101.14% 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 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 7.98 % 11.80 % 12.93 % 12.12 % 12.29 % 10.02 % 9.29 % -9.65% QoQ % -32.37% -8.74% 6.68% -1.38% 22.65% 7.86% - Horiz. % 85.90% 127.02% 139.18% 130.46% 132.29% 107.86% 100.00%
ROE 2.59 % 1.94 % 8.04 % 5.59 % 4.12 % 1.64 % 5.83 % -41.81% QoQ % 33.51% -75.87% 43.83% 35.68% 151.22% -71.87% - Horiz. % 44.43% 33.28% 137.91% 95.88% 70.67% 28.13% 100.00%
Per Share 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 165.17 83.12 308.55 224.97 152.48 72.70 275.72 -28.96% QoQ % 98.71% -73.06% 37.15% 47.54% 109.74% -73.63% - Horiz. % 59.90% 30.15% 111.91% 81.59% 55.30% 26.37% 100.00%
EPS 13.18 9.81 39.90 27.27 18.74 7.28 25.61 -35.81% QoQ % 34.35% -75.41% 46.31% 45.52% 157.42% -71.57% - Horiz. % 51.46% 38.31% 155.80% 106.48% 73.17% 28.43% 100.00%
DPS 0.00 0.00 14.00 3.00 0.00 0.00 11.00 - QoQ % 0.00% 0.00% 366.67% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 127.27% 27.27% 0.00% 0.00% 100.00%
NAPS 5.0900 5.0500 4.9600 4.8800 4.5500 4.4400 4.3900 10.38% QoQ % 0.79% 1.81% 1.64% 7.25% 2.48% 1.14% - Horiz. % 115.95% 115.03% 112.98% 111.16% 103.64% 101.14% 100.00%
Adjusted Per Share Value based on latest NOSH - 82,672 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 150.15 75.57 280.50 204.52 138.62 66.09 250.66 -28.96% QoQ % 98.69% -73.06% 37.15% 47.54% 109.74% -73.63% - Horiz. % 59.90% 30.15% 111.90% 81.59% 55.30% 26.37% 100.00%
EPS 11.98 8.92 36.28 24.80 17.04 6.62 23.28 -35.81% QoQ % 34.30% -75.41% 46.29% 45.54% 157.40% -71.56% - Horiz. % 51.46% 38.32% 155.84% 106.53% 73.20% 28.44% 100.00%
DPS 0.00 0.00 12.73 2.73 0.00 0.00 10.00 - QoQ % 0.00% 0.00% 366.30% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 127.30% 27.30% 0.00% 0.00% 100.00%
NAPS 4.6273 4.5909 4.5091 4.4364 4.1364 4.0364 3.9909 10.38% QoQ % 0.79% 1.81% 1.64% 7.25% 2.48% 1.14% - Horiz. % 115.95% 115.03% 112.98% 111.16% 103.65% 101.14% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 4.3300 3.8000 3.2400 3.1400 2.7600 2.6000 2.8000 -
P/RPS 2.62 4.57 1.05 1.40 1.81 3.58 1.02 87.67% QoQ % -42.67% 335.24% -25.00% -22.65% -49.44% 250.98% - Horiz. % 256.86% 448.04% 102.94% 137.25% 177.45% 350.98% 100.00%
P/EPS 32.86 38.75 8.12 11.51 14.72 35.69 10.93 108.44% QoQ % -15.20% 377.22% -29.45% -21.81% -58.76% 226.53% - Horiz. % 300.64% 354.53% 74.29% 105.31% 134.68% 326.53% 100.00%
EY 3.04 2.58 12.32 8.69 6.79 2.80 9.15 -52.06% QoQ % 17.83% -79.06% 41.77% 27.98% 142.50% -69.40% - Horiz. % 33.22% 28.20% 134.64% 94.97% 74.21% 30.60% 100.00%
DY 0.00 0.00 4.32 0.96 0.00 0.00 3.93 - QoQ % 0.00% 0.00% 350.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 109.92% 24.43% 0.00% 0.00% 100.00%
P/NAPS 0.85 0.75 0.65 0.64 0.61 0.59 0.64 20.85% QoQ % 13.33% 15.38% 1.56% 4.92% 3.39% -7.81% - Horiz. % 132.81% 117.19% 101.56% 100.00% 95.31% 92.19% 100.00%
Price Multiplier on Announcement Date 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 27/07/17 16/05/17 27/02/17 07/11/16 29/07/16 24/05/16 23/02/16 -
Price 4.3400 4.0900 3.5000 3.2000 2.8000 2.7500 2.7000 -
P/RPS 2.63 4.92 1.13 1.42 1.84 3.78 0.98 93.23% QoQ % -46.54% 335.40% -20.42% -22.83% -51.32% 285.71% - Horiz. % 268.37% 502.04% 115.31% 144.90% 187.76% 385.71% 100.00%
P/EPS 32.94 41.70 8.77 11.73 14.94 37.75 10.54 113.91% QoQ % -21.01% 375.48% -25.23% -21.49% -60.42% 258.16% - Horiz. % 312.52% 395.64% 83.21% 111.29% 141.75% 358.16% 100.00%
EY 3.04 2.40 11.40 8.52 6.69 2.65 9.49 -53.22% QoQ % 26.67% -78.95% 33.80% 27.35% 152.45% -72.08% - Horiz. % 32.03% 25.29% 120.13% 89.78% 70.50% 27.92% 100.00%
DY 0.00 0.00 4.00 0.94 0.00 0.00 4.07 - QoQ % 0.00% 0.00% 325.53% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 98.28% 23.10% 0.00% 0.00% 100.00%
P/NAPS 0.85 0.81 0.71 0.66 0.62 0.62 0.62 23.43% QoQ % 4.94% 14.08% 7.58% 6.45% 0.00% 0.00% - Horiz. % 137.10% 130.65% 114.52% 106.45% 100.00% 100.00% 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 - Press Release 2016 3Q.pdf 
