[NHFATT] YoY TTM Result on 2015-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 248,232 239,725 213,669 202,844 202,241 217,762 215,878 2.35% YoY % 3.55% 12.19% 5.34% 0.30% -7.13% 0.87% - Horiz. % 114.99% 111.05% 98.98% 93.96% 93.68% 100.87% 100.00%
PBT 18,560 39,449 27,235 19,714 22,803 30,046 23,720 -4.00% YoY % -52.95% 44.85% 38.15% -13.55% -24.11% 26.67% - Horiz. % 78.25% 166.31% 114.82% 83.11% 96.13% 126.67% 100.00%
Tax -3,777 -7,563 -6,877 -5,853 -6,929 -4,623 -6,881 -9.51% YoY % 50.06% -9.98% -17.50% 15.53% -49.88% 32.81% - Horiz. % 54.89% 109.91% 99.94% 85.06% 100.70% 67.19% 100.00%
NP 14,783 31,886 20,358 13,861 15,874 25,423 16,839 -2.15% YoY % -53.64% 56.63% 46.87% -12.68% -37.56% 50.98% - Horiz. % 87.79% 189.36% 120.90% 82.31% 94.27% 150.98% 100.00%
NP to SH 14,783 31,886 20,358 13,861 15,874 25,423 16,818 -2.13% YoY % -53.64% 56.63% 46.87% -12.68% -37.56% 51.17% - Horiz. % 87.90% 189.59% 121.05% 82.42% 94.39% 151.17% 100.00%
Tax Rate 20.35 % 19.17 % 25.25 % 29.69 % 30.39 % 15.39 % 29.01 % -5.74% YoY % 6.16% -24.08% -14.95% -2.30% 97.47% -46.95% - Horiz. % 70.15% 66.08% 87.04% 102.34% 104.76% 53.05% 100.00%
Total Cost 233,449 207,839 193,311 188,983 186,367 192,339 199,039 2.69% YoY % 12.32% 7.52% 2.29% 1.40% -3.10% -3.37% - Horiz. % 117.29% 104.42% 97.12% 94.95% 93.63% 96.63% 100.00%
Net Worth 427,643 379,542 333,697 319,417 314,907 309,646 293,112 6.49% YoY % 12.67% 13.74% 4.47% 1.43% 1.70% 5.64% - Horiz. % 145.90% 129.49% 113.85% 108.97% 107.44% 105.64% 100.00%
Dividend 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 8,267 10,521 8,267 7,515 9,018 9,780 9,013 -1.43% YoY % -21.43% 27.27% 10.00% -16.67% -7.79% 8.51% - Horiz. % 91.73% 116.74% 91.73% 83.39% 100.06% 108.51% 100.00%
Div Payout % 55.92 % 33.00 % 40.61 % 54.22 % 56.82 % 38.47 % 53.59 % 0.71% YoY % 69.45% -18.74% -25.10% -4.58% 47.70% -28.21% - Horiz. % 104.35% 61.58% 75.78% 101.18% 106.03% 71.79% 100.00%
Equity 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 427,643 379,542 333,697 319,417 314,907 309,646 293,112 6.49% YoY % 12.67% 13.74% 4.47% 1.43% 1.70% 5.64% - Horiz. % 145.90% 129.49% 113.85% 108.97% 107.44% 105.64% 100.00%
NOSH 75,157 75,157 75,157 75,157 75,157 75,157 75,157 - 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%
Ratio Analysis 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 5.96 % 13.30 % 9.53 % 6.83 % 7.85 % 11.67 % 7.80 % -4.38% YoY % -55.19% 39.56% 39.53% -12.99% -32.73% 49.62% - Horiz. % 76.41% 170.51% 122.18% 87.56% 100.64% 149.62% 100.00%
ROE 3.46 % 8.40 % 6.10 % 4.34 % 5.04 % 8.21 % 5.74 % -8.09% YoY % -58.81% 37.70% 40.55% -13.89% -38.61% 43.03% - Horiz. % 60.28% 146.34% 106.27% 75.61% 87.80% 143.03% 100.00%
Per Share 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 330.28 318.97 284.30 269.89 269.09 289.74 287.24 2.35% YoY % 3.55% 12.19% 5.34% 0.30% -7.13% 0.87% - Horiz. % 114.98% 111.05% 98.98% 93.96% 93.68% 100.87% 100.00%
EPS 19.67 42.43 27.09 18.44 21.12 33.83 22.38 -2.13% YoY % -53.64% 56.63% 46.91% -12.69% -37.57% 51.16% - Horiz. % 87.89% 189.59% 121.05% 82.39% 94.37% 151.16% 100.00%
DPS 11.00 14.00 11.00 10.00 12.00 13.00 12.00 -1.44% YoY % -21.43% 27.27% 10.00% -16.67% -7.69% 8.33% - Horiz. % 91.67% 116.67% 91.67% 83.33% 100.00% 108.33% 100.00%
NAPS 5.6900 5.0500 4.4400 4.2500 4.1900 4.1200 3.9000 6.49% YoY % 12.67% 13.74% 4.47% 1.43% 1.70% 5.64% - Horiz. % 145.90% 129.49% 113.85% 108.97% 107.44% 105.64% 100.00%
Adjusted Per Share Value based on latest NOSH - 82,672 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 300.26 289.97 258.45 245.36 244.63 263.40 261.13 2.35% YoY % 3.55% 12.20% 5.34% 0.30% -7.13% 0.87% - Horiz. % 114.98% 111.04% 98.97% 93.96% 93.68% 100.87% 100.00%
EPS 17.88 38.57 24.63 16.77 19.20 30.75 20.34 -2.12% YoY % -53.64% 56.60% 46.87% -12.66% -37.56% 51.18% - Horiz. % 87.91% 189.63% 121.09% 82.45% 94.40% 151.18% 100.00%
DPS 10.00 12.73 10.00 9.09 10.91 11.83 10.90 -1.43% YoY % -21.45% 27.30% 10.01% -16.68% -7.78% 8.53% - Horiz. % 91.74% 116.79% 91.74% 83.39% 100.09% 108.53% 100.00%
NAPS 5.1728 4.5909 4.0364 3.8637 3.8091 3.7455 3.5455 6.49% YoY % 12.68% 13.74% 4.47% 1.43% 1.70% 5.64% - Horiz. % 145.90% 129.49% 113.85% 108.97% 107.43% 105.64% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 3.3200 3.8000 2.6000 2.5000 2.7700 2.3000 2.4400 -
P/RPS 1.01 1.19 0.91 0.93 1.03 0.79 0.85 2.91% YoY % -15.13% 30.77% -2.15% -9.71% 30.38% -7.06% - Horiz. % 118.82% 140.00% 107.06% 109.41% 121.18% 92.94% 100.00%
P/EPS 16.88 8.96 9.60 13.56 13.11 6.80 10.90 7.56% YoY % 88.39% -6.67% -29.20% 3.43% 92.79% -37.61% - Horiz. % 154.86% 82.20% 88.07% 124.40% 120.28% 62.39% 100.00%
EY 5.92 11.16 10.42 7.38 7.62 14.71 9.17 -7.03% YoY % -46.95% 7.10% 41.19% -3.15% -48.20% 60.41% - Horiz. % 64.56% 121.70% 113.63% 80.48% 83.10% 160.41% 100.00%
DY 3.31 3.68 4.23 4.00 4.33 5.65 4.92 -6.39% YoY % -10.05% -13.00% 5.75% -7.62% -23.36% 14.84% - Horiz. % 67.28% 74.80% 85.98% 81.30% 88.01% 114.84% 100.00%
P/NAPS 0.58 0.75 0.59 0.59 0.66 0.56 0.63 -1.37% YoY % -22.67% 27.12% 0.00% -10.61% 17.86% -11.11% - Horiz. % 92.06% 119.05% 93.65% 93.65% 104.76% 88.89% 100.00%
Price Multiplier on Announcement Date 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 14/05/18 16/05/17 24/05/16 05/05/15 29/05/14 02/05/13 03/05/12 -
Price 3.4100 4.0900 2.7500 2.4300 2.8300 2.4500 2.4000 -
P/RPS 1.03 1.28 0.97 0.90 1.05 0.85 0.84 3.46% YoY % -19.53% 31.96% 7.78% -14.29% 23.53% 1.19% - Horiz. % 122.62% 152.38% 115.48% 107.14% 125.00% 101.19% 100.00%
P/EPS 17.34 9.64 10.15 13.18 13.40 7.24 10.73 8.32% YoY % 79.88% -5.02% -22.99% -1.64% 85.08% -32.53% - Horiz. % 161.60% 89.84% 94.59% 122.83% 124.88% 67.47% 100.00%
EY 5.77 10.37 9.85 7.59 7.46 13.81 9.32 -7.68% YoY % -44.36% 5.28% 29.78% 1.74% -45.98% 48.18% - Horiz. % 61.91% 111.27% 105.69% 81.44% 80.04% 148.18% 100.00%
DY 3.23 3.42 4.00 4.12 4.24 5.31 5.00 -7.02% YoY % -5.56% -14.50% -2.91% -2.83% -20.15% 6.20% - Horiz. % 64.60% 68.40% 80.00% 82.40% 84.80% 106.20% 100.00%
P/NAPS 0.60 0.81 0.62 0.57 0.68 0.59 0.62 -0.54% YoY % -25.93% 30.65% 8.77% -16.18% 15.25% -4.84% - Horiz. % 96.77% 130.65% 100.00% 91.94% 109.68% 95.16% 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 2015 1Q.pdf 
