[NHFATT] QoQ Quarter Result on 31-Mar-2017 [#1]

Announcement Date
16-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -22.34%
YoY- 34.63%
View:
Show?
Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 63,466 63,006 61,661 62,473 62,813 54,479 59,960 3.85%
PBT 8,967 3,904 2,932 8,610 13,103 7,817 9,919 -6.48%
Tax -1,469 -977 -400 -1,239 -3,612 -1,406 -1,306 8.13%
NP 7,498 2,927 2,532 7,371 9,491 6,411 8,613 -8.80%
-
NP to SH 7,498 2,927 2,532 7,371 9,491 6,411 8,613 -8.80%
-
Tax Rate 16.38% 25.03% 13.64% 14.39% 27.57% 17.99% 13.17% -
Total Cost 55,968 60,079 59,129 55,102 53,322 48,068 51,347 5.89%
-
Net Worth 426,891 378,039 382,549 379,542 372,778 366,766 341,964 15.89%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 6,012 2,254 - - 8,267 2,254 - -
Div Payout % 80.19% 77.03% - - 87.11% 35.17% - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 426,891 378,039 382,549 379,542 372,778 366,766 341,964 15.89%
NOSH 75,157 75,157 75,157 75,157 75,157 75,157 75,157 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 11.81% 4.65% 4.11% 11.80% 15.11% 11.77% 14.36% -
ROE 1.76% 0.77% 0.66% 1.94% 2.55% 1.75% 2.52% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 84.44 83.83 82.04 83.12 83.58 72.49 79.78 3.84%
EPS 9.98 3.89 3.37 9.81 12.63 8.53 11.46 -8.78%
DPS 8.00 3.00 0.00 0.00 11.00 3.00 0.00 -
NAPS 5.68 5.03 5.09 5.05 4.96 4.88 4.55 15.89%
Adjusted Per Share Value based on latest NOSH - 75,157
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 38.38 38.11 37.29 37.78 37.99 32.95 36.26 3.84%
EPS 4.53 1.77 1.53 4.46 5.74 3.88 5.21 -8.87%
DPS 3.64 1.36 0.00 0.00 5.00 1.36 0.00 -
NAPS 2.5818 2.2864 2.3137 2.2955 2.2546 2.2182 2.0682 15.88%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 3.38 3.40 4.33 3.80 3.24 3.14 2.76 -
P/RPS 4.00 4.06 5.28 4.57 3.88 4.33 3.46 10.12%
P/EPS 33.88 87.30 128.53 38.75 25.66 36.81 24.08 25.48%
EY 2.95 1.15 0.78 2.58 3.90 2.72 4.15 -20.30%
DY 2.37 0.88 0.00 0.00 3.40 0.96 0.00 -
P/NAPS 0.60 0.68 0.85 0.75 0.65 0.64 0.61 -1.09%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 06/11/17 27/07/17 16/05/17 27/02/17 07/11/16 29/07/16 -
Price 3.26 3.54 4.34 4.09 3.50 3.20 2.80 -
P/RPS 3.86 4.22 5.29 4.92 4.19 4.41 3.51 6.52%
P/EPS 32.68 90.90 128.82 41.70 27.72 37.51 24.43 21.34%
EY 3.06 1.10 0.78 2.40 3.61 2.67 4.09 -17.54%
DY 2.45 0.85 0.00 0.00 3.14 0.94 0.00 -
P/NAPS 0.57 0.70 0.85 0.81 0.71 0.66 0.62 -5.43%

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