[NHFATT] YoY TTM Result on 30-Jun-2007 [#2]

Announcement Date
07-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -2.62%
YoY- 18.52%
Quarter Report
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 217,094 178,944 170,431 150,444 156,444 151,002 138,955 7.71%
PBT 28,416 20,135 29,211 27,964 26,072 27,036 24,429 2.55%
Tax -3,409 -2,938 -3,650 -1,741 -3,946 -5,623 -4,518 -4.58%
NP 25,007 17,197 25,561 26,223 22,126 21,413 19,911 3.86%
-
NP to SH 24,789 16,978 25,561 26,223 22,126 21,413 19,911 3.71%
-
Tax Rate 12.00% 14.59% 12.50% 6.23% 15.14% 20.80% 18.49% -
Total Cost 192,087 161,747 144,870 124,221 134,318 129,589 119,044 8.29%
-
Net Worth 239,805 223,919 214,983 197,594 175,800 129,551 103,313 15.05%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 9,034 8,275 8,267 10,521 8,242 7,961 5,771 7.75%
Div Payout % 36.45% 48.74% 32.34% 40.12% 37.25% 37.18% 28.99% -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 239,805 223,919 214,983 197,594 175,800 129,551 103,313 15.05%
NOSH 75,174 75,140 75,168 75,131 75,128 74,885 72,247 0.66%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 11.52% 9.61% 15.00% 17.43% 14.14% 14.18% 14.33% -
ROE 10.34% 7.58% 11.89% 13.27% 12.59% 16.53% 19.27% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 288.79 238.14 226.73 200.24 208.24 201.64 192.33 7.00%
EPS 32.98 22.59 34.00 34.90 29.45 28.59 27.56 3.03%
DPS 12.00 11.00 11.00 14.00 11.00 10.63 8.00 6.98%
NAPS 3.19 2.98 2.86 2.63 2.34 1.73 1.43 14.30%
Adjusted Per Share Value based on latest NOSH - 75,131
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 131.44 108.34 103.19 91.09 94.72 91.42 84.13 7.71%
EPS 15.01 10.28 15.48 15.88 13.40 12.96 12.06 3.71%
DPS 5.47 5.01 5.01 6.37 4.99 4.82 3.49 7.77%
NAPS 1.4519 1.3557 1.3016 1.1963 1.0644 0.7844 0.6255 15.05%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 2.09 1.71 1.72 1.95 1.72 2.38 2.20 -
P/RPS 0.72 0.72 0.76 0.97 0.83 1.18 1.14 -7.36%
P/EPS 6.34 7.57 5.06 5.59 5.84 8.32 7.98 -3.76%
EY 15.78 13.21 19.77 17.90 17.12 12.01 12.53 3.91%
DY 5.74 6.43 6.40 7.18 6.40 4.47 3.64 7.88%
P/NAPS 0.66 0.57 0.60 0.74 0.74 1.38 1.54 -13.16%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 29/07/10 23/07/09 24/07/08 07/08/07 27/07/06 27/07/05 29/07/04 -
Price 2.29 1.80 1.84 1.80 1.70 2.30 2.31 -
P/RPS 0.79 0.76 0.81 0.90 0.82 1.14 1.20 -6.72%
P/EPS 6.94 7.97 5.41 5.16 5.77 8.04 8.38 -3.09%
EY 14.40 12.55 18.48 19.39 17.32 12.43 11.93 3.18%
DY 5.24 6.11 5.98 7.78 6.47 4.62 3.46 7.15%
P/NAPS 0.72 0.60 0.64 0.68 0.73 1.33 1.62 -12.63%

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