[NHFATT] QoQ Cumulative Quarter Result on 31-Dec-2019 [#4]

Announcement Date
27-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 31.92%
YoY- 6.16%
View:
Show?
Cumulative Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 174,981 103,822 57,365 276,126 206,395 134,311 62,115 99.08%
PBT 6,624 -906 -3,087 18,763 14,438 7,891 2,529 89.67%
Tax -1,901 -176 -436 -3,892 -3,165 -1,572 -524 135.54%
NP 4,723 -1,082 -3,523 14,871 11,273 6,319 2,005 76.76%
-
NP to SH 4,723 -1,082 -3,523 14,871 11,273 6,319 2,005 76.76%
-
Tax Rate 28.70% - - 20.74% 21.92% 19.92% 20.72% -
Total Cost 170,258 104,904 60,888 261,255 195,122 127,992 60,110 99.80%
-
Net Worth 461,309 462,136 458,829 463,789 462,136 462,963 458,002 0.47%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 2,480 - - 8,267 2,480 - - -
Div Payout % 52.51% - - 55.59% 22.00% - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 461,309 462,136 458,829 463,789 462,136 462,963 458,002 0.47%
NOSH 82,672 82,672 82,672 82,672 82,672 82,672 82,672 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 2.70% -1.04% -6.14% 5.39% 5.46% 4.70% 3.23% -
ROE 1.02% -0.23% -0.77% 3.21% 2.44% 1.36% 0.44% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 211.66 125.58 69.39 334.00 249.66 162.46 75.13 99.09%
EPS 5.71 -1.31 -4.26 17.99 13.64 7.64 2.43 76.47%
DPS 3.00 0.00 0.00 10.00 3.00 0.00 0.00 -
NAPS 5.58 5.59 5.55 5.61 5.59 5.60 5.54 0.47%
Adjusted Per Share Value based on latest NOSH - 82,672
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 105.94 62.86 34.73 167.18 124.96 81.32 37.61 99.07%
EPS 2.86 -0.66 -2.13 9.00 6.83 3.83 1.21 77.16%
DPS 1.50 0.00 0.00 5.01 1.50 0.00 0.00 -
NAPS 2.793 2.798 2.778 2.808 2.798 2.803 2.773 0.47%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 1.96 2.01 2.06 2.69 2.75 2.63 2.68 -
P/RPS 0.93 1.60 2.97 0.81 1.10 1.62 3.57 -59.11%
P/EPS 34.31 -153.58 -48.34 14.95 20.17 34.41 110.50 -54.04%
EY 2.91 -0.65 -2.07 6.69 4.96 2.91 0.90 118.19%
DY 1.53 0.00 0.00 3.72 1.09 0.00 0.00 -
P/NAPS 0.35 0.36 0.37 0.48 0.49 0.47 0.48 -18.94%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 12/11/20 21/08/20 28/05/20 27/02/20 08/11/19 26/08/19 29/05/19 -
Price 1.95 2.00 2.01 2.52 2.65 2.48 2.63 -
P/RPS 0.92 1.59 2.90 0.75 1.06 1.53 3.50 -58.86%
P/EPS 34.13 -152.81 -47.17 14.01 19.43 32.45 108.44 -53.63%
EY 2.93 -0.65 -2.12 7.14 5.15 3.08 0.92 116.00%
DY 1.54 0.00 0.00 3.97 1.13 0.00 0.00 -
P/NAPS 0.35 0.36 0.36 0.45 0.47 0.44 0.47 -17.79%

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