[NHFATT] QoQ Quarter Result on 2011-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 53,864 54,622 54,018 51,772 50,755 59,333 53,710 0.19% QoQ % -1.39% 1.12% 4.34% 2.00% -14.46% 10.47% - Horiz. % 100.29% 101.70% 100.57% 96.39% 94.50% 110.47% 100.00%
PBT 8,837 9,835 5,670 1,798 8,106 8,146 7,809 8.57% QoQ % -10.15% 73.46% 215.35% -77.82% -0.49% 4.32% - Horiz. % 113.16% 125.94% 72.61% 23.02% 103.80% 104.32% 100.00%
Tax -1,215 -378 -1,575 -3,246 -1,065 -995 -640 53.14% QoQ % -221.43% 76.00% 51.48% -204.79% -7.04% -55.47% - Horiz. % 189.84% 59.06% 246.09% 507.19% 166.41% 155.47% 100.00%
NP 7,622 9,457 4,095 -1,448 7,041 7,151 7,169 4.16% QoQ % -19.40% 130.94% 382.80% -120.57% -1.54% -0.25% - Horiz. % 106.32% 131.92% 57.12% -20.20% 98.21% 99.75% 100.00%
NP to SH 7,622 9,457 4,095 -1,448 7,102 7,069 7,082 5.01% QoQ % -19.40% 130.94% 382.80% -120.39% 0.47% -0.18% - Horiz. % 107.62% 133.54% 57.82% -20.45% 100.28% 99.82% 100.00%
Tax Rate 13.75 % 3.84 % 27.78 % 180.53 % 13.14 % 12.21 % 8.20 % 41.01% QoQ % 258.07% -86.18% -84.61% 1,273.90% 7.62% 48.90% - Horiz. % 167.68% 46.83% 338.78% 2,201.59% 160.24% 148.90% 100.00%
Total Cost 46,242 45,165 49,923 53,220 43,714 52,182 46,541 -0.43% QoQ % 2.38% -9.53% -6.20% 21.75% -16.23% 12.12% - Horiz. % 99.36% 97.04% 107.27% 114.35% 93.93% 112.12% 100.00%
Net Worth 303,634 302,882 293,112 289,113 263,788 256,166 257,117 11.69% QoQ % 0.25% 3.33% 1.38% 9.60% 2.98% -0.37% - Horiz. % 118.09% 117.80% 114.00% 112.44% 102.59% 99.63% 100.00%
Dividend 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 2,254 - - 6,758 2,254 - - - QoQ % 0.00% 0.00% 0.00% 199.76% 0.00% 0.00% - Horiz. % 100.00% 0.00% 0.00% 299.76% 100.00% - -
Div Payout % 29.58 % - % - % - % 31.75 % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 93.17% 0.00% 0.00% 0.00% 100.00% - -
Equity 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 303,634 302,882 293,112 289,113 263,788 256,166 257,117 11.69% QoQ % 0.25% 3.33% 1.38% 9.60% 2.98% -0.37% - Horiz. % 118.09% 117.80% 114.00% 112.44% 102.59% 99.63% 100.00%
NOSH 75,157 75,157 75,157 75,094 75,153 75,122 75,180 -0.02% QoQ % 0.00% 0.00% 0.08% -0.08% 0.04% -0.08% - Horiz. % 99.97% 99.97% 99.97% 99.89% 99.96% 99.92% 100.00%
Ratio Analysis 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 14.15 % 17.31 % 7.58 % -2.80 % 13.87 % 12.05 % 13.35 % 3.95% QoQ % -18.26% 128.36% 370.71% -120.19% 15.10% -9.74% - Horiz. % 105.99% 129.66% 56.78% -20.97% 103.90% 90.26% 100.00%
ROE 2.51 % 3.12 % 1.40 % -0.50 % 2.69 % 2.76 % 2.75 % -5.89% QoQ % -19.55% 122.86% 380.00% -118.59% -2.54% 0.36% - Horiz. % 91.27% 113.45% 50.91% -18.18% 97.82% 100.36% 100.00%
Per Share 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 71.67 72.68 71.87 68.94 67.54 78.98 71.44 0.21% QoQ % -1.39% 1.13% 4.25% 2.07% -14.48% 10.55% - Horiz. % 100.32% 101.74% 100.60% 96.50% 94.54% 110.55% 100.00%
EPS 10.14 12.58 5.45 -1.93 9.45 9.41 9.42 5.02% QoQ % -19.40% 130.83% 382.38% -120.42% 0.43% -0.11% - Horiz. % 107.64% 133.55% 57.86% -20.49% 100.32% 99.89% 100.00%
DPS 3.00 0.00 0.00 9.00 3.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 200.00% 0.00% 0.00% - Horiz. % 100.00% 0.00% 0.00% 300.00% 100.00% - -
NAPS 4.0400 4.0300 3.9000 3.8500 3.5100 3.4100 3.4200 11.71% QoQ % 0.25% 3.33% 1.30% 9.69% 2.93% -0.29% - Horiz. % 118.13% 117.84% 114.04% 112.57% 102.63% 99.71% 100.00%
Adjusted Per Share Value based on latest NOSH - 82,672 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 65.15 66.07 65.34 62.62 61.39 71.77 64.97 0.18% QoQ % -1.39% 1.12% 4.34% 2.00% -14.46% 10.47% - Horiz. % 100.28% 101.69% 100.57% 96.38% 94.49% 110.47% 100.00%
EPS 9.22 11.44 4.95 -1.75 8.59 8.55 8.57 4.98% QoQ % -19.41% 131.11% 382.86% -120.37% 0.47% -0.23% - Horiz. % 107.58% 133.49% 57.76% -20.42% 100.23% 99.77% 100.00%
DPS 2.73 0.00 0.00 8.18 2.73 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 199.63% 0.00% 0.00% - Horiz. % 100.00% 0.00% 0.00% 299.63% 100.00% - -
NAPS 3.6728 3.6637 3.5455 3.4971 3.1908 3.0986 3.1101 11.69% QoQ % 0.25% 3.33% 1.38% 9.60% 2.98% -0.37% - Horiz. % 118.09% 117.80% 114.00% 112.44% 102.59% 99.63% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 2.3500 2.2500 2.4400 2.3000 2.2000 2.3200 2.4200 -
P/RPS 3.28 3.10 3.39 3.34 3.26 2.94 3.39 -2.17% QoQ % 5.81% -8.55% 1.50% 2.45% 10.88% -13.27% - Horiz. % 96.76% 91.45% 100.00% 98.53% 96.17% 86.73% 100.00%
P/EPS 23.17 17.88 44.78 -119.28 23.28 24.65 25.69 -6.63% QoQ % 29.59% -60.07% 137.54% -612.37% -5.56% -4.05% - Horiz. % 90.19% 69.60% 174.31% -464.31% 90.62% 95.95% 100.00%
EY 4.32 5.59 2.23 -0.84 4.30 4.06 3.89 7.22% QoQ % -22.72% 150.67% 365.48% -119.53% 5.91% 4.37% - Horiz. % 111.05% 143.70% 57.33% -21.59% 110.54% 104.37% 100.00%
DY 1.28 0.00 0.00 3.91 1.36 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 187.50% 0.00% 0.00% - Horiz. % 94.12% 0.00% 0.00% 287.50% 100.00% - -
P/NAPS 0.58 0.56 0.63 0.60 0.63 0.68 0.71 -12.58% QoQ % 3.57% -11.11% 5.00% -4.76% -7.35% -4.23% - Horiz. % 81.69% 78.87% 88.73% 84.51% 88.73% 95.77% 100.00%
Price Multiplier on Announcement Date 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 20/11/12 02/08/12 03/05/12 27/02/12 10/11/11 28/07/11 05/05/11 -
Price 2.3300 2.3300 2.4000 2.4200 2.2900 2.3100 2.4900 -
P/RPS 3.25 3.21 3.34 3.51 3.39 2.92 3.49 -4.63% QoQ % 1.25% -3.89% -4.84% 3.54% 16.10% -16.33% - Horiz. % 93.12% 91.98% 95.70% 100.57% 97.13% 83.67% 100.00%
P/EPS 22.98 18.52 44.05 -125.50 24.23 24.55 26.43 -8.88% QoQ % 24.08% -57.96% 135.10% -617.95% -1.30% -7.11% - Horiz. % 86.95% 70.07% 166.67% -474.84% 91.68% 92.89% 100.00%
EY 4.35 5.40 2.27 -0.80 4.13 4.07 3.78 9.79% QoQ % -19.44% 137.89% 383.75% -119.37% 1.47% 7.67% - Horiz. % 115.08% 142.86% 60.05% -21.16% 109.26% 107.67% 100.00%
DY 1.29 0.00 0.00 3.72 1.31 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 183.97% 0.00% 0.00% - Horiz. % 98.47% 0.00% 0.00% 283.97% 100.00% - -
P/NAPS 0.58 0.58 0.62 0.63 0.65 0.68 0.73 -14.18% QoQ % 0.00% -6.45% -1.59% -3.08% -4.41% -6.85% - Horiz. % 79.45% 79.45% 84.93% 86.30% 89.04% 93.15% 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-2011q4.pdf 
