[NHFATT] YoY Quarter Result on 2008-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 50,755 56,771 53,806 41,836 41,999 40,467 37,423 5.21% YoY % -10.60% 5.51% 28.61% -0.39% 3.79% 8.13% - Horiz. % 135.63% 151.70% 143.78% 111.79% 112.23% 108.13% 100.00%
PBT 8,106 7,406 9,916 7,399 7,098 9,887 5,867 5.53% YoY % 9.45% -25.31% 34.02% 4.24% -28.21% 68.52% - Horiz. % 138.16% 126.23% 169.01% 126.11% 120.98% 168.52% 100.00%
Tax -1,065 -1,199 -1,102 -939 -772 -1,007 -992 1.19% YoY % 11.18% -8.80% -17.36% -21.63% 23.34% -1.51% - Horiz. % 107.36% 120.87% 111.09% 94.66% 77.82% 101.51% 100.00%
NP 7,041 6,207 8,814 6,460 6,326 8,880 4,875 6.32% YoY % 13.44% -29.58% 36.44% 2.12% -28.76% 82.15% - Horiz. % 144.43% 127.32% 180.80% 132.51% 129.76% 182.15% 100.00%
NP to SH 7,102 6,089 8,684 6,460 6,326 8,880 4,875 6.47% YoY % 16.64% -29.88% 34.43% 2.12% -28.76% 82.15% - Horiz. % 145.68% 124.90% 178.13% 132.51% 129.76% 182.15% 100.00%
Tax Rate 13.14 % 16.19 % 11.11 % 12.69 % 10.88 % 10.19 % 16.91 % -4.12% YoY % -18.84% 45.72% -12.45% 16.64% 6.77% -39.74% - Horiz. % 77.71% 95.74% 65.70% 75.04% 64.34% 60.26% 100.00%
Total Cost 43,714 50,564 44,992 35,376 35,673 31,587 32,548 5.04% YoY % -13.55% 12.38% 27.18% -0.83% 12.94% -2.95% - Horiz. % 134.31% 155.35% 138.23% 108.69% 109.60% 97.05% 100.00%
Net Worth 263,788 245,815 232,325 221,593 203,604 178,802 129,000 12.66% YoY % 7.31% 5.81% 4.84% 8.84% 13.87% 38.61% - Horiz. % 204.49% 190.55% 180.10% 171.78% 157.83% 138.61% 100.00%
Dividend 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 2,254 2,255 2,255 2,253 2,253 2,253 - - YoY % -0.03% -0.02% 0.09% -0.02% 0.00% 0.00% - Horiz. % 100.04% 100.06% 100.08% 99.99% 100.00% 100.00% -
Div Payout % 31.75 % 37.04 % 25.97 % 34.88 % 35.63 % 25.38 % - % - YoY % -14.28% 42.63% -25.54% -2.10% 40.39% 0.00% - Horiz. % 125.10% 145.94% 102.32% 137.43% 140.39% 100.00% -
Equity 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 263,788 245,815 232,325 221,593 203,604 178,802 129,000 12.66% YoY % 7.31% 5.81% 4.84% 8.84% 13.87% 38.61% - Horiz. % 204.49% 190.55% 180.10% 171.78% 157.83% 138.61% 100.00%
NOSH 75,153 75,172 75,186 75,116 75,130 75,126 75,000 0.03% YoY % -0.03% -0.02% 0.09% -0.02% 0.00% 0.17% - Horiz. % 100.20% 100.23% 100.25% 100.16% 100.17% 100.17% 100.00%
Ratio Analysis 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 13.87 % 10.93 % 16.38 % 15.44 % 15.06 % 21.94 % 13.03 % 1.05% YoY % 26.90% -33.27% 6.09% 2.52% -31.36% 68.38% - Horiz. % 106.45% 83.88% 125.71% 118.50% 115.58% 168.38% 100.00%
ROE 2.69 % 2.48 % 3.74 % 2.92 % 3.11 % 4.97 % 3.78 % -5.51% YoY % 8.47% -33.69% 28.08% -6.11% -37.42% 31.48% - Horiz. % 71.16% 65.61% 98.94% 77.25% 82.28% 131.48% 100.00%
Per Share 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 67.54 75.52 71.56 55.69 55.90 53.86 49.90 5.17% YoY % -10.57% 5.53% 28.50% -0.38% 3.79% 7.94% - Horiz. % 135.35% 151.34% 143.41% 111.60% 112.02% 107.94% 100.00%
EPS 9.45 8.10 11.55 8.60 8.42 11.82 6.50 6.43% YoY % 16.67% -29.87% 34.30% 2.14% -28.76% 81.85% - Horiz. % 145.38% 124.62% 177.69% 132.31% 129.54% 181.85% 100.00%
DPS 3.00 3.00 3.00 3.00 3.00 3.00 0.00 - 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% -
NAPS 3.5100 3.2700 3.0900 2.9500 2.7100 2.3800 1.7200 12.62% YoY % 7.34% 5.83% 4.75% 8.86% 13.87% 38.37% - Horiz. % 204.07% 190.12% 179.65% 171.51% 157.56% 138.37% 100.00%
Adjusted Per Share Value based on latest NOSH - 82,672 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 61.39 68.67 65.08 50.60 50.80 48.95 45.27 5.21% YoY % -10.60% 5.52% 28.62% -0.39% 3.78% 8.13% - Horiz. % 135.61% 151.69% 143.76% 111.77% 112.22% 108.13% 100.00%
EPS 8.59 7.37 10.50 7.81 7.65 10.74 5.90 6.46% YoY % 16.55% -29.81% 34.44% 2.09% -28.77% 82.03% - Horiz. % 145.59% 124.92% 177.97% 132.37% 129.66% 182.03% 100.00%
DPS 2.73 2.73 2.73 2.73 2.73 2.73 0.00 - 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% -
NAPS 3.1908 2.9734 2.8102 2.6804 2.4628 2.1628 1.5604 12.66% YoY % 7.31% 5.81% 4.84% 8.84% 13.87% 38.61% - Horiz. % 204.49% 190.55% 180.09% 171.78% 157.83% 138.61% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 2.2000 2.3200 1.8400 1.7000 1.8900 1.7800 2.0600 -
P/RPS 3.26 3.07 2.57 3.05 3.38 3.30 4.13 -3.86% YoY % 6.19% 19.46% -15.74% -9.76% 2.42% -20.10% - Horiz. % 78.93% 74.33% 62.23% 73.85% 81.84% 79.90% 100.00%
P/EPS 23.28 28.64 15.93 19.77 22.45 15.06 31.69 -5.01% YoY % -18.72% 79.79% -19.42% -11.94% 49.07% -52.48% - Horiz. % 73.46% 90.38% 50.27% 62.39% 70.84% 47.52% 100.00%
EY 4.30 3.49 6.28 5.06 4.46 6.64 3.16 5.27% YoY % 23.21% -44.43% 24.11% 13.45% -32.83% 110.13% - Horiz. % 136.08% 110.44% 198.73% 160.13% 141.14% 210.13% 100.00%
DY 1.36 1.29 1.63 1.76 1.59 1.69 0.00 - YoY % 5.43% -20.86% -7.39% 10.69% -5.92% 0.00% - Horiz. % 80.47% 76.33% 96.45% 104.14% 94.08% 100.00% -
P/NAPS 0.63 0.71 0.60 0.58 0.70 0.75 1.20 -10.18% YoY % -11.27% 18.33% 3.45% -17.14% -6.67% -37.50% - Horiz. % 52.50% 59.17% 50.00% 48.33% 58.33% 62.50% 100.00%
Price Multiplier on Announcement Date 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 10/11/11 28/10/10 28/10/09 30/10/08 06/12/07 14/11/06 26/10/05 -
Price 2.2900 2.4400 1.8700 1.4300 1.8000 1.8300 1.9300 -
P/RPS 3.39 3.23 2.61 2.57 3.22 3.40 3.87 -2.18% YoY % 4.95% 23.75% 1.56% -20.19% -5.29% -12.14% - Horiz. % 87.60% 83.46% 67.44% 66.41% 83.20% 87.86% 100.00%
P/EPS 24.23 30.12 16.19 16.63 21.38 15.48 29.69 -3.33% YoY % -19.56% 86.04% -2.65% -22.22% 38.11% -47.86% - Horiz. % 81.61% 101.45% 54.53% 56.01% 72.01% 52.14% 100.00%
EY 4.13 3.32 6.18 6.01 4.68 6.46 3.37 3.45% YoY % 24.40% -46.28% 2.83% 28.42% -27.55% 91.69% - Horiz. % 122.55% 98.52% 183.38% 178.34% 138.87% 191.69% 100.00%
DY 1.31 1.23 1.60 2.10 1.67 1.64 0.00 - YoY % 6.50% -23.12% -23.81% 25.75% 1.83% 0.00% - Horiz. % 79.88% 75.00% 97.56% 128.05% 101.83% 100.00% -
P/NAPS 0.65 0.75 0.61 0.48 0.66 0.77 1.12 -8.67% YoY % -13.33% 22.95% 27.08% -27.27% -14.29% -31.25% - Horiz. % 58.04% 66.96% 54.46% 42.86% 58.93% 68.75% 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-Q308.pdf 
