[NHFATT] YoY Annualized Quarter Result on 30-Jun-2018 [#2]

Announcement Date
30-Jul-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 28.72%
YoY- -52.53%
View:
Show?
Annualized Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 251,434 207,644 268,622 251,186 248,268 229,204 199,716 3.90%
PBT 26,158 -1,812 15,782 13,584 23,084 31,780 25,022 0.74%
Tax -2,844 -352 -3,144 -4,182 -3,278 -3,604 -5,974 -11.62%
NP 23,314 -2,164 12,638 9,402 19,806 28,176 19,048 3.42%
-
NP to SH 23,314 -2,164 12,638 9,402 19,806 28,176 19,048 3.42%
-
Tax Rate 10.87% - 19.92% 30.79% 14.20% 11.34% 23.87% -
Total Cost 228,120 209,808 255,984 241,784 228,462 201,028 180,668 3.95%
-
Net Worth 477,844 462,136 462,963 430,724 382,549 341,964 323,175 6.72%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 477,844 462,136 462,963 430,724 382,549 341,964 323,175 6.72%
NOSH 82,672 82,672 82,672 82,672 75,157 75,157 75,157 1.59%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 9.27% -1.04% 4.70% 3.74% 7.98% 12.29% 9.54% -
ROE 4.88% -0.47% 2.73% 2.18% 5.18% 8.24% 5.89% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 304.13 251.17 324.93 303.83 330.33 304.97 265.73 2.27%
EPS 28.20 -2.62 15.28 11.38 26.36 37.48 25.34 1.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.78 5.59 5.60 5.21 5.09 4.55 4.30 5.04%
Adjusted Per Share Value based on latest NOSH - 82,672
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 152.07 125.58 162.46 151.92 150.15 138.62 120.79 3.90%
EPS 14.10 -1.31 7.64 5.69 11.98 17.04 11.52 3.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.89 2.795 2.80 2.605 2.3137 2.0682 1.9546 6.72%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 2.28 2.01 2.63 3.25 4.33 2.76 2.42 -
P/RPS 0.75 0.80 0.81 1.07 1.31 0.91 0.91 -3.16%
P/EPS 8.08 -76.79 17.20 28.58 16.43 7.36 9.55 -2.74%
EY 12.37 -1.30 5.81 3.50 6.09 13.58 10.47 2.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.36 0.47 0.62 0.85 0.61 0.56 -5.84%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 20/08/21 21/08/20 26/08/19 30/07/18 27/07/17 29/07/16 11/08/15 -
Price 2.29 2.00 2.48 3.10 4.34 2.80 2.50 -
P/RPS 0.75 0.80 0.76 1.02 1.31 0.92 0.94 -3.69%
P/EPS 8.12 -76.41 16.22 27.26 16.47 7.47 9.86 -3.18%
EY 12.31 -1.31 6.16 3.67 6.07 13.39 10.14 3.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.36 0.44 0.60 0.85 0.62 0.58 -5.99%

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