[NHFATT] YoY 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- 57.45%
YoY- 13.55%
View:
Show?
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 58,517 46,457 72,196 65,494 61,661 59,960 51,659 2.09%
PBT 5,077 2,181 5,362 4,035 2,932 9,919 7,205 -5.66%
Tax -615 260 -1,048 -1,160 -400 -1,306 -2,048 -18.15%
NP 4,462 2,441 4,314 2,875 2,532 8,613 5,157 -2.38%
-
NP to SH 4,462 2,441 4,314 2,875 2,532 8,613 5,157 -2.38%
-
Tax Rate 12.11% -11.92% 19.54% 28.75% 13.64% 13.17% 28.42% -
Total Cost 54,055 44,016 67,882 62,619 59,129 51,347 46,502 2.53%
-
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 7.63% 5.25% 5.98% 4.39% 4.11% 14.36% 9.98% -
ROE 0.93% 0.53% 0.93% 0.67% 0.66% 2.52% 1.60% -
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 70.78 56.19 87.33 79.22 82.04 79.78 68.73 0.49%
EPS 5.40 2.95 5.22 3.48 3.37 11.46 6.86 -3.90%
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 35.39 28.10 43.66 39.61 37.29 36.26 31.24 2.09%
EPS 2.70 1.48 2.61 1.74 1.53 5.21 3.12 -2.37%
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 3.22 3.58 3.01 4.10 5.28 3.46 3.52 -1.47%
P/EPS 42.24 68.07 50.40 93.46 128.53 24.08 35.27 3.04%
EY 2.37 1.47 1.98 1.07 0.78 4.15 2.84 -2.96%
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 3.24 3.56 2.84 3.91 5.29 3.51 3.64 -1.91%
P/EPS 42.43 67.74 47.53 89.14 128.82 24.43 36.43 2.57%
EY 2.36 1.48 2.10 1.12 0.78 4.09 2.74 -2.45%
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