[NHFATT] YoY Cumulative Quarter Result on 2012-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 153,029 153,006 160,842 162,504 163,798 167,164 150,420 0.29% YoY % 0.02% -4.87% -1.02% -0.79% -2.01% 11.13% - Horiz. % 101.73% 101.72% 106.93% 108.03% 108.89% 111.13% 100.00%
PBT 21,408 13,894 25,257 24,342 24,061 23,411 23,234 -1.35% YoY % 54.08% -44.99% 3.76% 1.17% 2.78% 0.76% - Horiz. % 92.14% 59.80% 108.71% 104.77% 103.56% 100.76% 100.00%
Tax -6,646 -3,353 -5,059 -3,168 -2,700 -2,222 -2,200 20.22% YoY % -98.21% 33.72% -59.69% -17.33% -21.51% -1.00% - Horiz. % 302.09% 152.41% 229.95% 144.00% 122.73% 101.00% 100.00%
NP 14,762 10,541 20,198 21,174 21,361 21,189 21,034 -5.73% YoY % 40.04% -47.81% -4.61% -0.88% 0.81% 0.74% - Horiz. % 70.18% 50.11% 96.03% 100.67% 101.55% 100.74% 100.00%
NP to SH 14,762 10,541 20,198 21,174 21,253 20,906 20,685 -5.46% YoY % 40.04% -47.81% -4.61% -0.37% 1.66% 1.07% - Horiz. % 71.37% 50.96% 97.65% 102.36% 102.75% 101.07% 100.00%
Tax Rate 31.04 % 24.13 % 20.03 % 13.01 % 11.22 % 9.49 % 9.47 % 21.87% YoY % 28.64% 20.47% 53.96% 15.95% 18.23% 0.21% - Horiz. % 327.77% 254.80% 211.51% 137.38% 118.48% 100.21% 100.00%
Total Cost 138,267 142,465 140,644 141,330 142,437 145,975 129,386 1.11% YoY % -2.95% 1.29% -0.49% -0.78% -2.42% 12.82% - Horiz. % 106.86% 110.11% 108.70% 109.23% 110.09% 112.82% 100.00%
Net Worth 326,181 313,404 315,659 303,634 263,783 245,731 232,255 5.82% YoY % 4.08% -0.71% 3.96% 15.11% 7.35% 5.80% - Horiz. % 140.44% 134.94% 135.91% 130.73% 113.57% 105.80% 100.00%
Dividend 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 2,254 2,254 2,254 2,254 2,254 2,254 2,254 -0.00% YoY % 0.00% 0.00% 0.00% 0.01% 0.01% -0.02% - Horiz. % 99.99% 99.99% 99.99% 99.99% 99.98% 99.98% 100.00%
Div Payout % 15.27 % 21.39 % 11.16 % 10.65 % 10.61 % 10.78 % 10.90 % 5.78% YoY % -28.61% 91.67% 4.79% 0.38% -1.58% -1.10% - Horiz. % 140.09% 196.24% 102.39% 97.71% 97.34% 98.90% 100.00%
Equity 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 326,181 313,404 315,659 303,634 263,783 245,731 232,255 5.82% YoY % 4.08% -0.71% 3.96% 15.11% 7.35% 5.80% - Horiz. % 140.44% 134.94% 135.91% 130.73% 113.57% 105.80% 100.00%
NOSH 75,157 75,157 75,157 75,157 75,152 75,147 75,163 -0.00% YoY % 0.00% 0.00% 0.00% 0.01% 0.01% -0.02% - Horiz. % 99.99% 99.99% 99.99% 99.99% 99.98% 99.98% 100.00%
Ratio Analysis 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 9.65 % 6.89 % 12.56 % 13.03 % 13.04 % 12.68 % 13.98 % -5.99% YoY % 40.06% -45.14% -3.61% -0.08% 2.84% -9.30% - Horiz. % 69.03% 49.28% 89.84% 93.20% 93.28% 90.70% 100.00%
ROE 4.53 % 3.36 % 6.40 % 6.97 % 8.06 % 8.51 % 8.91 % -10.66% YoY % 34.82% -47.50% -8.18% -13.52% -5.29% -4.49% - Horiz. % 50.84% 37.71% 71.83% 78.23% 90.46% 95.51% 100.00%
Per Share 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 203.61 203.58 214.01 216.22 217.96 222.45 200.12 0.29% YoY % 0.01% -4.87% -1.02% -0.80% -2.02% 11.16% - Horiz. % 101.74% 101.73% 106.94% 108.05% 108.91% 111.16% 100.00%
EPS 19.64 14.03 26.87 28.17 28.28 27.82 27.52 -5.46% YoY % 39.99% -47.79% -4.61% -0.39% 1.65% 1.09% - Horiz. % 71.37% 50.98% 97.64% 102.36% 102.76% 101.09% 100.00%
DPS 3.00 3.00 3.00 3.00 3.00 3.00 3.00 - YoY % 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%
NAPS 4.3400 4.1700 4.2000 4.0400 3.5100 3.2700 3.0900 5.82% YoY % 4.08% -0.71% 3.96% 15.10% 7.34% 5.83% - Horiz. % 140.45% 134.95% 135.92% 130.74% 113.59% 105.83% 100.00%
Adjusted Per Share Value based on latest NOSH - 82,672 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 185.10 185.08 194.55 196.56 198.13 202.20 181.95 0.29% YoY % 0.01% -4.87% -1.02% -0.79% -2.01% 11.13% - Horiz. % 101.73% 101.72% 106.92% 108.03% 108.89% 111.13% 100.00%
EPS 17.86 12.75 24.43 25.61 25.71 25.29 25.02 -5.46% YoY % 40.08% -47.81% -4.61% -0.39% 1.66% 1.08% - Horiz. % 71.38% 50.96% 97.64% 102.36% 102.76% 101.08% 100.00%
DPS 2.73 2.73 2.73 2.73 2.73 2.73 2.73 - YoY % 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%
NAPS 3.9455 3.7909 3.8182 3.6728 3.1907 2.9724 2.8094 5.82% YoY % 4.08% -0.71% 3.96% 15.11% 7.34% 5.80% - Horiz. % 140.44% 134.94% 135.91% 130.73% 113.57% 105.80% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 2.2900 2.7000 2.8500 2.3500 2.2000 2.3200 1.8400 -
P/RPS 1.12 1.33 1.33 1.09 1.01 1.04 0.92 3.33% YoY % -15.79% 0.00% 22.02% 7.92% -2.88% 13.04% - Horiz. % 121.74% 144.57% 144.57% 118.48% 109.78% 113.04% 100.00%
P/EPS 11.66 19.25 10.60 8.34 7.78 8.34 6.69 9.70% YoY % -39.43% 81.60% 27.10% 7.20% -6.71% 24.66% - Horiz. % 174.29% 287.74% 158.45% 124.66% 116.29% 124.66% 100.00%
EY 8.58 5.19 9.43 11.99 12.85 11.99 14.96 -8.85% YoY % 65.32% -44.96% -21.35% -6.69% 7.17% -19.85% - Horiz. % 57.35% 34.69% 63.03% 80.15% 85.90% 80.15% 100.00%
DY 1.31 1.11 1.05 1.28 1.36 1.29 1.63 -3.58% YoY % 18.02% 5.71% -17.97% -5.88% 5.43% -20.86% - Horiz. % 80.37% 68.10% 64.42% 78.53% 83.44% 79.14% 100.00%
P/NAPS 0.53 0.65 0.68 0.58 0.63 0.71 0.60 -2.05% YoY % -18.46% -4.41% 17.24% -7.94% -11.27% 18.33% - Horiz. % 88.33% 108.33% 113.33% 96.67% 105.00% 118.33% 100.00%
Price Multiplier on Announcement Date 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 24/11/15 24/11/14 25/11/13 20/11/12 10/11/11 28/10/10 28/10/09 -
Price 2.7000 2.7500 3.0500 2.3300 2.2900 2.4400 1.8700 -
P/RPS 1.33 1.35 1.43 1.08 1.05 1.10 0.93 6.14% YoY % -1.48% -5.59% 32.41% 2.86% -4.55% 18.28% - Horiz. % 143.01% 145.16% 153.76% 116.13% 112.90% 118.28% 100.00%
P/EPS 13.75 19.61 11.35 8.27 8.10 8.77 6.80 12.45% YoY % -29.88% 72.78% 37.24% 2.10% -7.64% 28.97% - Horiz. % 202.21% 288.38% 166.91% 121.62% 119.12% 128.97% 100.00%
EY 7.27 5.10 8.81 12.09 12.35 11.40 14.72 -11.09% YoY % 42.55% -42.11% -27.13% -2.11% 8.33% -22.55% - Horiz. % 49.39% 34.65% 59.85% 82.13% 83.90% 77.45% 100.00%
DY 1.11 1.09 0.98 1.29 1.31 1.23 1.60 -5.91% YoY % 1.83% 11.22% -24.03% -1.53% 6.50% -23.12% - Horiz. % 69.38% 68.12% 61.25% 80.62% 81.88% 76.88% 100.00%
P/NAPS 0.62 0.66 0.73 0.58 0.65 0.75 0.61 0.27% YoY % -6.06% -9.59% 25.86% -10.77% -13.33% 22.95% - Horiz. % 101.64% 108.20% 119.67% 95.08% 106.56% 122.95% 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-2012 Qtr 3 (Full Report).pdf 
