[NHFATT] QoQ Cumulative Quarter Result on 30-Jun-2020 [#2]

Announcement Date
21-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- 69.29%
YoY- -117.12%
View:
Show?
Cumulative Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 67,200 241,591 174,981 103,822 57,365 276,126 206,395 -52.64%
PBT 8,002 14,509 6,624 -906 -3,087 18,763 14,438 -32.50%
Tax -807 -2,942 -1,901 -176 -436 -3,892 -3,165 -59.75%
NP 7,195 11,567 4,723 -1,082 -3,523 14,871 11,273 -25.84%
-
NP to SH 7,195 11,567 4,723 -1,082 -3,523 14,871 11,273 -25.84%
-
Tax Rate 10.08% 20.28% 28.70% - - 20.74% 21.92% -
Total Cost 60,005 230,024 170,258 104,904 60,888 261,255 195,122 -54.40%
-
Net Worth 473,710 466,270 461,309 462,136 458,829 463,789 462,136 1.66%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div - 6,613 2,480 - - 8,267 2,480 -
Div Payout % - 57.18% 52.51% - - 55.59% 22.00% -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 473,710 466,270 461,309 462,136 458,829 463,789 462,136 1.66%
NOSH 82,672 82,672 82,672 82,672 82,672 82,672 82,672 0.00%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 10.71% 4.79% 2.70% -1.04% -6.14% 5.39% 5.46% -
ROE 1.52% 2.48% 1.02% -0.23% -0.77% 3.21% 2.44% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 81.29 292.23 211.66 125.58 69.39 334.00 249.66 -52.63%
EPS 8.70 13.99 5.71 -1.31 -4.26 17.99 13.64 -25.88%
DPS 0.00 8.00 3.00 0.00 0.00 10.00 3.00 -
NAPS 5.73 5.64 5.58 5.59 5.55 5.61 5.59 1.66%
Adjusted Per Share Value based on latest NOSH - 82,672
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 40.64 146.11 105.83 62.79 34.69 167.00 124.83 -52.64%
EPS 4.35 7.00 2.86 -0.65 -2.13 8.99 6.82 -25.88%
DPS 0.00 4.00 1.50 0.00 0.00 5.00 1.50 -
NAPS 2.865 2.82 2.79 2.795 2.775 2.805 2.795 1.66%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 0.00 2.20 1.96 2.01 2.06 2.69 2.75 -
P/RPS 0.00 0.75 0.93 1.60 2.97 0.81 1.10 -
P/EPS 0.00 15.72 34.31 -153.58 -48.34 14.95 20.17 -
EY 0.00 6.36 2.91 -0.65 -2.07 6.69 4.96 -
DY 0.00 3.64 1.53 0.00 0.00 3.72 1.09 -
P/NAPS 0.00 0.39 0.35 0.36 0.37 0.48 0.49 -
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 21/05/21 24/02/21 12/11/20 21/08/20 28/05/20 27/02/20 08/11/19 -
Price 2.22 0.00 1.95 2.00 2.01 2.52 2.65 -
P/RPS 2.73 0.00 0.92 1.59 2.90 0.75 1.06 87.78%
P/EPS 25.51 0.00 34.13 -152.81 -47.17 14.01 19.43 19.88%
EY 3.92 0.00 2.93 -0.65 -2.12 7.14 5.15 -16.62%
DY 0.00 0.00 1.54 0.00 0.00 3.97 1.13 -
P/NAPS 0.39 0.00 0.35 0.36 0.36 0.45 0.47 -11.68%

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 & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment