[NHFATT] YoY TTM Result on 30-Jun-2022 [#2]

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
TTM Result
Revenue	286,960	271,271	263,486	245,637	265,736	252,065	241,426	2.92%
YoY %	5.78%	2.95%	7.27%	-7.56%	5.42%	4.41%	-	-
Horiz. %	118.86%	112.36%	109.14%	101.74%	110.07%	104.41%	100.00%	-
PBT	45,879	33,215	28,494	9,966	20,420	19,663	32,462	5.93%
YoY %	38.13%	16.57%	185.91%	-51.19%	3.85%	-39.43%	-	-
Horiz. %	141.33%	102.32%	87.78%	30.70%	62.90%	60.57%	100.00%	-
Tax	-5,441	-8,132	-4,188	-2,496	-4,794	-4,537	-6,657	-3.30%
YoY %	33.09%	-94.17%	-67.79%	47.93%	-5.66%	31.85%	-	-
Horiz. %	81.73%	122.16%	62.91%	37.49%	72.01%	68.15%	100.00%	-
NP	40,438	25,083	24,306	7,470	15,626	15,126	25,805	7.77%
YoY %	61.22%	3.20%	225.38%	-52.20%	3.31%	-41.38%	-	-
Horiz. %	156.71%	97.20%	94.19%	28.95%	60.55%	58.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	40,438	25,083	24,306	7,470	15,626	15,126	25,805	7.77%
YoY %	61.22%	3.20%	225.38%	-52.20%	3.31%	-41.38%	-	-
Horiz. %	156.71%	97.20%	94.19%	28.95%	60.55%	58.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	11.86%	24.48%	14.70%	25.05%	23.48%	23.07%	20.51%	-
YoY %	-51.55%	66.53%	-41.32%	6.69%	1.78%	12.48%	-	-
Horiz. %	57.83%	119.36%	71.67%	122.14%	114.48%	112.48%	100.00%	-
Total Cost	246,522	246,188	239,180	238,167	250,110	236,939	215,621	2.25%
YoY %	0.14%	2.93%	0.43%	-4.78%	5.56%	9.89%	-	-
Horiz. %	114.33%	114.18%	110.93%	110.46%	116.00%	109.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	541,501	505,952	477,844	462,136	462,963	430,724	382,549	5.95%
YoY %	7.03%	5.88%	3.40%	-0.18%	7.48%	12.59%	-	-
Horiz. %	141.55%	132.26%	124.91%	120.80%	121.02%	112.59%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Dividend
Div	10,747	7,440	6,613	8,267	8,267	8,267	10,521	0.35%
YoY %	44.45%	12.51%	-20.01%	0.00%	0.00%	-21.42%	-	-
Horiz. %	102.15%	70.72%	62.86%	78.58%	78.58%	78.58%	100.00%	-
Div Payout %	26.58%	29.66%	27.21%	110.67%	52.91%	54.66%	40.77%	-
YoY %	-10.38%	9.00%	-75.41%	109.17%	-3.20%	34.07%	-	-
Horiz. %	65.19%	72.75%	66.74%	271.45%	129.78%	134.07%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Equity
Net Worth	541,501	505,952	477,844	462,136	462,963	430,724	382,549	5.95%
YoY %	7.03%	5.88%	3.40%	-0.18%	7.48%	12.59%	-	-
Horiz. %	141.55%	132.26%	124.91%	120.80%	121.02%	112.59%	100.00%	-
NOSH	82,672	82,672	82,672	82,672	82,672	82,672	75,157	1.60%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	10.00%	-	-
Horiz. %	110.00%	110.00%	110.00%	110.00%	110.00%	110.00%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Ratio Analysis
NP Margin	14.09%	9.25%	9.22%	3.04%	5.88%	6.00%	10.69%	-
YoY %	52.32%	0.33%	203.29%	-48.30%	-2.00%	-43.87%	-	-
Horiz. %	131.81%	86.53%	86.25%	28.44%	55.00%	56.13%	100.00%	-
ROE	7.47%	4.96%	5.09%	1.62%	3.38%	3.51%	6.75%	-
YoY %	50.60%	-2.55%	214.20%	-52.07%	-3.70%	-48.00%	-	-
Horiz. %	110.67%	73.48%	75.41%	24.00%	50.07%	52.00%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Per Share
RPS	347.11	328.13	318.71	297.12	321.43	304.90	321.23	1.29%
YoY %	5.78%	2.96%	7.27%	-7.56%	5.42%	-5.08%	-	-
Horiz. %	108.06%	102.15%	99.22%	92.49%	100.06%	94.92%	100.00%	-
EPS	48.91	30.34	29.40	9.04	18.90	18.30	34.33	6.07%
YoY %	61.21%	3.20%	225.22%	-52.17%	3.28%	-46.69%	-	-
Horiz. %	142.47%	88.38%	85.64%	26.33%	55.05%	53.31%	100.00%	-
DPS	13.00	9.00	8.00	10.00	10.00	10.00	14.00	-1.22%
YoY %	44.44%	12.50%	-20.00%	0.00%	0.00%	-28.57%	-	-
Horiz. %	92.86%	64.29%	57.14%	71.43%	71.43%	71.43%	100.00%	-
NAPS	6.55	6.12	5.78	5.59	5.60	5.21	5.09	4.29%
YoY %	7.03%	5.88%	3.40%	-0.18%	7.49%	2.36%	-	-
Horiz. %	128.68%	120.24%	113.56%	109.82%	110.02%	102.36%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Adjusted Per Share Value based on latest NOSH - 82,672
RPS	347.11	328.13	318.71	297.12	321.43	304.90	292.03	2.92%
YoY %	5.78%	2.96%	7.27%	-7.56%	5.42%	4.41%	-	-
Horiz. %	118.86%	112.36%	109.14%	101.74%	110.07%	104.41%	100.00%	-
EPS	48.91	30.34	29.40	9.04	18.90	18.30	31.21	7.77%
YoY %	61.21%	3.20%	225.22%	-52.17%	3.28%	-41.36%	-	-
Horiz. %	156.71%	97.21%	94.20%	28.97%	60.56%	58.64%	100.00%	-
DPS	13.00	9.00	8.00	10.00	10.00	10.00	12.73	0.35%
YoY %	44.44%	12.50%	-20.00%	0.00%	0.00%	-21.45%	-	-
Horiz. %	102.12%	70.70%	62.84%	78.55%	78.55%	78.55%	100.00%	-
NAPS	6.55	6.12	5.78	5.59	5.60	5.21	4.6273	5.95%
YoY %	7.03%	5.88%	3.40%	-0.18%	7.49%	12.59%	-	-
Horiz. %	141.55%	132.26%	124.91%	120.80%	121.02%	112.59%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/23	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	-
Price	2.79	2.23	2.28	2.01	2.63	3.25	4.33	-
P/RPS	0.80	0.68	0.72	0.68	0.82	1.07	1.35	-8.34%
YoY %	17.65%	-5.56%	5.88%	-17.07%	-23.36%	-20.74%	-	-
Horiz. %	59.26%	50.37%	53.33%	50.37%	60.74%	79.26%	100.00%	-
P/EPS	5.70	7.35	7.75	22.25	13.91	17.76	12.61	-12.39%
YoY %	-22.45%	-5.16%	-65.17%	59.96%	-21.68%	40.84%	-	-
Horiz. %	45.20%	58.29%	61.46%	176.45%	110.31%	140.84%	100.00%	-
EY	17.53	13.61	12.89	4.50	7.19	5.63	7.93	14.12%
YoY %	28.80%	5.59%	186.44%	-37.41%	27.71%	-29.00%	-	-
Horiz. %	221.06%	171.63%	162.55%	56.75%	90.67%	71.00%	100.00%	-
DY	4.66	4.04	3.51	4.98	3.80	3.08	3.23	6.29%
YoY %	15.35%	15.10%	-29.52%	31.05%	23.38%	-4.64%	-	-
Horiz. %	144.27%	125.08%	108.67%	154.18%	117.65%	95.36%	100.00%	-
P/NAPS	0.43	0.36	0.39	0.36	0.47	0.62	0.85	-10.73%
YoY %	19.44%	-7.69%	8.33%	-23.40%	-24.19%	-27.06%	-	-
Horiz. %	50.59%	42.35%	45.88%	42.35%	55.29%	72.94%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Announcement Date
Date	28/08/23	17/08/22	20/08/21	21/08/20	26/08/19	30/07/18	27/07/17	-
Price	2.89	2.45	2.29	2.00	2.48	3.10	4.34	-
P/RPS	0.83	0.75	0.72	0.67	0.77	1.02	1.35	-7.78%
YoY %	10.67%	4.17%	7.46%	-12.99%	-24.51%	-24.44%	-	-
Horiz. %	61.48%	55.56%	53.33%	49.63%	57.04%	75.56%	100.00%	-
P/EPS	5.91	8.08	7.79	22.13	13.12	16.94	12.64	-11.89%
YoY %	-26.86%	3.72%	-64.80%	68.67%	-22.55%	34.02%	-	-
Horiz. %	46.76%	63.92%	61.63%	175.08%	103.80%	134.02%	100.00%	-
EY	16.93	12.38	12.84	4.52	7.62	5.90	7.91	13.51%
YoY %	36.75%	-3.58%	184.07%	-40.68%	29.15%	-25.41%	-	-
Horiz. %	214.03%	156.51%	162.33%	57.14%	96.33%	74.59%	100.00%	-
DY	4.50	3.67	3.49	5.00	4.03	3.23	3.23	5.67%
YoY %	22.62%	5.16%	-30.20%	24.07%	24.77%	0.00%	-	-
Horiz. %	139.32%	113.62%	108.05%	154.80%	124.77%	100.00%	100.00%	-
P/NAPS	0.44	0.40	0.40	0.36	0.44	0.60	0.85	-10.38%
YoY %	10.00%	0.00%	11.11%	-18.18%	-26.67%	-29.41%	-	-
Horiz. %	51.76%	47.06%	47.06%	42.35%	51.76%	70.59%	100.00%	-

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

Featured Posts

Moomoo MY

Get Your NVDA Share by Opening a Moomoo Account*!

Latest Videos

MQ Market Updates - 06 May 2024

MQ Trader

MQ Trading Signals

2024-05-07 16:00:00

EMA 5

Hourly

BUY

2024-05-07 15:55:00

EMA 5

5 Mins

SELL

2024-05-07 15:10:00

EMA 5

5 Mins

BUY

2024-05-07 14:50:00

ADX

5 Mins

BUY

2024-05-07 10:30:00

EMA 5

10 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

YTLPOWR

YTL POWER INTERNATIONAL BHD

412

MPI

MALAYSIAN PACIFIC INDUSTRIES

348

PTRANS

PERAK TRANSIT BERHAD

341

HLIND

HONG LEONG INDUSTRIES BHD

333

SNS

SNS NETWORK TECHNOLOGY BERHAD

330

MYEG

MY E.G. SERVICES BHD

308

DNEX

DAGANG NEXCHANGE BERHAD

288

YTL

YTL CORPORATION BHD

262

PBBANK

PUBLIC BANK BHD

231

Daily Stocks

INGENIEU

0.09

-0.02

841,990,500

ICONIC

0.13

+0.015

124,226,200

HSI-CXG

0.165

-0.015

118,605,200

MYEG

0.925

+0.01

108,643,200

ICONIC-WA

0.05

+0.005

104,699,300

CAPITALA

0.905

+0.065

89,772,300

HSI-HUT

0.215

+0.01

87,142,000

VELESTO

0.275

+0.01

83,571,900

FITTERS

0.05

0.00

77,121,800

BPURI

0.07

0.00

75,465,000

More active Stocks

CARLSBG

19.40

+0.70

572,800

HLFG

17.56

+0.46

500,900

NESTLE

128.40

+0.40

39,500

HEIM

23.70

+0.38

214,800

CHGP

2.75

+0.34

2,153,600

HLBANK

19.64

+0.30

746,300

PANAMY

19.42

+0.30

74,800

MPI

31.28

+0.28

223,900

PETDAG

21.92

+0.26

148,100

RANHILL

1.38

+0.19

41,457,100

More gainer Stocks

AJI

19.54

-0.50

495,000

DLADY

34.30

-0.20

14,700

SAM

5.37

-0.17

581,900

MAHSING-C61

0.07

-0.13

500

KUAISHO-C17

0.08

-0.12

58,800

NATGATE

1.65

-0.11

17,370,900

HSI-HU1

0.095

-0.105

1,518,000

LPI

12.10

-0.10

95,500

PLB

1.05

-0.10

60,300

BIPORT

6.20

-0.10

400

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More