[NHFATT] YoY TTM Result on 2007-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 220,059 190,914 170,268 151,976 159,488 151,563 144,115 7.31% YoY % 15.27% 12.13% 12.04% -4.71% 5.23% 5.17% - Horiz. % 152.70% 132.47% 118.15% 105.45% 110.67% 105.17% 100.00%
PBT 25,906 22,652 29,512 25,175 30,092 25,415 26,972 -0.67% YoY % 14.37% -23.24% 17.23% -16.34% 18.40% -5.77% - Horiz. % 96.05% 83.98% 109.42% 93.34% 111.57% 94.23% 100.00%
Tax -3,506 -3,101 -3,817 -1,506 -3,961 -5,068 -5,188 -6.32% YoY % -13.06% 18.76% -153.45% 61.98% 21.84% 2.31% - Horiz. % 67.58% 59.77% 73.57% 29.03% 76.35% 97.69% 100.00%
NP 22,400 19,551 25,695 23,669 26,131 20,347 21,784 0.47% YoY % 14.57% -23.91% 8.56% -9.42% 28.43% -6.60% - Horiz. % 102.83% 89.75% 117.95% 108.65% 119.96% 93.40% 100.00%
NP to SH 22,194 19,202 25,695 23,669 26,131 20,347 21,784 0.31% YoY % 15.58% -25.27% 8.56% -9.42% 28.43% -6.60% - Horiz. % 101.88% 88.15% 117.95% 108.65% 119.96% 93.40% 100.00%
Tax Rate 13.53 % 13.69 % 12.93 % 5.98 % 13.16 % 19.94 % 19.23 % -5.69% YoY % -1.17% 5.88% 116.22% -54.56% -34.00% 3.69% - Horiz. % 70.36% 71.19% 67.24% 31.10% 68.43% 103.69% 100.00%
Total Cost 197,659 171,363 144,573 128,307 133,357 131,216 122,331 8.32% YoY % 15.35% 18.53% 12.68% -3.79% 1.63% 7.26% - Horiz. % 161.58% 140.08% 118.18% 104.89% 109.01% 107.26% 100.00%
Net Worth 245,815 232,325 221,593 203,604 178,802 129,000 109,135 14.48% YoY % 5.81% 4.84% 8.84% 13.87% 38.61% 18.20% - Horiz. % 225.24% 212.88% 203.04% 186.56% 163.84% 118.20% 100.00%
Dividend 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 9,034 8,277 8,267 10,521 10,496 7,961 5,771 7.75% YoY % 9.14% 0.13% -21.43% 0.24% 31.85% 37.95% - Horiz. % 156.53% 143.43% 143.25% 182.31% 181.88% 137.95% 100.00%
Div Payout % 40.71 % 43.11 % 32.17 % 44.45 % 40.17 % 39.13 % 26.49 % 7.42% YoY % -5.57% 34.01% -27.63% 10.65% 2.66% 47.72% - Horiz. % 153.68% 162.74% 121.44% 167.80% 151.64% 147.72% 100.00%
Equity 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 245,815 232,325 221,593 203,604 178,802 129,000 109,135 14.48% YoY % 5.81% 4.84% 8.84% 13.87% 38.61% 18.20% - Horiz. % 225.24% 212.88% 203.04% 186.56% 163.84% 118.20% 100.00%
NOSH 75,172 75,186 75,116 75,130 75,126 75,000 72,274 0.66% YoY % -0.02% 0.09% -0.02% 0.00% 0.17% 3.77% - Horiz. % 104.01% 104.03% 103.93% 103.95% 103.95% 103.77% 100.00%
Ratio Analysis 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 10.18 % 10.24 % 15.09 % 15.57 % 16.38 % 13.42 % 15.12 % -6.38% YoY % -0.59% -32.14% -3.08% -4.95% 22.06% -11.24% - Horiz. % 67.33% 67.72% 99.80% 102.98% 108.33% 88.76% 100.00%
ROE 9.03 % 8.27 % 11.60 % 11.63 % 14.61 % 15.77 % 19.96 % -12.38% YoY % 9.19% -28.71% -0.26% -20.40% -7.36% -20.99% - Horiz. % 45.24% 41.43% 58.12% 58.27% 73.20% 79.01% 100.00%
Per Share 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 292.74 253.92 226.67 202.28 212.29 202.08 199.40 6.61% YoY % 15.29% 12.02% 12.06% -4.72% 5.05% 1.34% - Horiz. % 146.81% 127.34% 113.68% 101.44% 106.46% 101.34% 100.00%
EPS 29.52 25.54 34.21 31.50 34.78 27.13 30.14 -0.35% YoY % 15.58% -25.34% 8.60% -9.43% 28.20% -9.99% - Horiz. % 97.94% 84.74% 113.50% 104.51% 115.39% 90.01% 100.00%
DPS 12.00 11.00 11.00 14.00 14.00 10.62 8.00 6.99% YoY % 9.09% 0.00% -21.43% 0.00% 31.83% 32.75% - Horiz. % 150.00% 137.50% 137.50% 175.00% 175.00% 132.75% 100.00%
NAPS 3.2700 3.0900 2.9500 2.7100 2.3800 1.7200 1.5100 13.74% YoY % 5.83% 4.75% 8.86% 13.87% 38.37% 13.91% - Horiz. % 216.56% 204.64% 195.36% 179.47% 157.62% 113.91% 100.00%
Adjusted Per Share Value based on latest NOSH - 82,672 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 266.18 230.93 205.96 183.83 192.92 183.33 174.32 7.31% YoY % 15.26% 12.12% 12.04% -4.71% 5.23% 5.17% - Horiz. % 152.70% 132.47% 118.15% 105.46% 110.67% 105.17% 100.00%
EPS 26.85 23.23 31.08 28.63 31.61 24.61 26.35 0.31% YoY % 15.58% -25.26% 8.56% -9.43% 28.44% -6.60% - Horiz. % 101.90% 88.16% 117.95% 108.65% 119.96% 93.40% 100.00%
DPS 10.93 10.01 10.00 12.73 12.70 9.63 6.98 7.76% YoY % 9.19% 0.10% -21.45% 0.24% 31.88% 37.97% - Horiz. % 156.59% 143.41% 143.27% 182.38% 181.95% 137.97% 100.00%
NAPS 2.9734 2.8102 2.6804 2.4628 2.1628 1.5604 1.3201 14.48% YoY % 5.81% 4.84% 8.84% 13.87% 38.61% 18.20% - Horiz. % 225.24% 212.88% 203.05% 186.56% 163.84% 118.20% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 2.3200 1.8400 1.7000 1.8900 1.7800 2.0600 2.6600 -
P/RPS 0.79 0.72 0.75 0.93 0.84 1.02 1.33 -8.31% YoY % 9.72% -4.00% -19.35% 10.71% -17.65% -23.31% - Horiz. % 59.40% 54.14% 56.39% 69.92% 63.16% 76.69% 100.00%
P/EPS 7.86 7.20 4.97 6.00 5.12 7.59 8.83 -1.92% YoY % 9.17% 44.87% -17.17% 17.19% -32.54% -14.04% - Horiz. % 89.01% 81.54% 56.29% 67.95% 57.98% 85.96% 100.00%
EY 12.73 13.88 20.12 16.67 19.54 13.17 11.33 1.96% YoY % -8.29% -31.01% 20.70% -14.69% 48.37% 16.24% - Horiz. % 112.36% 122.51% 177.58% 147.13% 172.46% 116.24% 100.00%
DY 5.17 5.98 6.47 7.41 7.87 5.15 3.01 9.43% YoY % -13.55% -7.57% -12.69% -5.84% 52.82% 71.10% - Horiz. % 171.76% 198.67% 214.95% 246.18% 261.46% 171.10% 100.00%
P/NAPS 0.71 0.60 0.58 0.70 0.75 1.20 1.76 -14.04% YoY % 18.33% 3.45% -17.14% -6.67% -37.50% -31.82% - Horiz. % 40.34% 34.09% 32.95% 39.77% 42.61% 68.18% 100.00%
Price Multiplier on Announcement Date 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 28/10/10 28/10/09 30/10/08 06/12/07 14/11/06 26/10/05 28/10/04 -
Price 2.4400 1.8700 1.4300 1.8000 1.8300 1.9300 2.7700 -
P/RPS 0.83 0.74 0.63 0.89 0.86 0.96 1.39 -8.23% YoY % 12.16% 17.46% -29.21% 3.49% -10.42% -30.94% - Horiz. % 59.71% 53.24% 45.32% 64.03% 61.87% 69.06% 100.00%
P/EPS 8.26 7.32 4.18 5.71 5.26 7.11 9.19 -1.76% YoY % 12.84% 75.12% -26.80% 8.56% -26.02% -22.63% - Horiz. % 89.88% 79.65% 45.48% 62.13% 57.24% 77.37% 100.00%
EY 12.10 13.66 23.92 17.50 19.01 14.06 10.88 1.79% YoY % -11.42% -42.89% 36.69% -7.94% 35.21% 29.23% - Horiz. % 111.21% 125.55% 219.85% 160.85% 174.72% 129.23% 100.00%
DY 4.92 5.88 7.69 7.78 7.65 5.50 2.89 9.27% YoY % -16.33% -23.54% -1.16% 1.70% 39.09% 90.31% - Horiz. % 170.24% 203.46% 266.09% 269.20% 264.71% 190.31% 100.00%
P/NAPS 0.75 0.61 0.48 0.66 0.77 1.12 1.83 -13.81% YoY % 22.95% 27.08% -27.27% -14.29% -31.25% -38.80% - Horiz. % 40.98% 33.33% 26.23% 36.07% 42.08% 61.20% 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
interim-q307 _final__revised_.pdf 
