[NHFATT] YoY TTM Result on 30-Sep-2021 [#3]

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
TTM Result
Revenue	280,560	306,249	234,463	244,712	269,631	257,248	249,953	1.94%
YoY %	-8.39%	30.62%	-4.19%	-9.24%	4.81%	2.92%	-	-
Horiz. %	112.25%	122.52%	93.80%	97.90%	107.87%	102.92%	100.00%	-
PBT	44,637	44,850	21,065	10,949	20,750	21,976	28,549	7.72%
YoY %	-0.47%	112.91%	92.39%	-47.23%	-5.58%	-23.02%	-	-
Horiz. %	156.35%	157.10%	73.79%	38.35%	72.68%	76.98%	100.00%	-
Tax	-4,003	-10,635	-2,413	-2,628	-4,650	-5,297	-6,228	-7.09%
YoY %	62.36%	-340.74%	8.18%	43.48%	12.21%	14.95%	-	-
Horiz. %	64.27%	170.76%	38.74%	42.20%	74.66%	85.05%	100.00%	-
NP	40,634	34,215	18,652	8,321	16,100	16,679	22,321	10.49%
YoY %	18.76%	83.44%	124.16%	-48.32%	-3.47%	-25.28%	-	-
Horiz. %	182.04%	153.29%	83.56%	37.28%	72.13%	74.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	40,634	34,215	18,652	8,321	16,100	16,679	22,321	10.49%
YoY %	18.76%	83.44%	124.16%	-48.32%	-3.47%	-25.28%	-	-
Horiz. %	182.04%	153.29%	83.56%	37.28%	72.13%	74.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	8.97%	23.71%	11.46%	24.00%	22.41%	24.10%	21.82%	-
YoY %	-62.17%	106.89%	-52.25%	7.10%	-7.01%	10.45%	-	-
Horiz. %	41.11%	108.66%	52.52%	109.99%	102.70%	110.45%	100.00%	-
Total Cost	239,926	272,034	215,811	236,391	253,531	240,569	227,632	0.88%
YoY %	-11.80%	26.05%	-8.71%	-6.76%	5.39%	5.68%	-	-
Horiz. %	105.40%	119.51%	94.81%	103.85%	111.38%	105.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	542,328	510,912	474,537	461,309	462,136	429,071	378,039	6.19%
YoY %	6.15%	7.67%	2.87%	-0.18%	7.71%	13.50%	-	-
Horiz. %	143.46%	135.15%	125.53%	122.03%	122.25%	113.50%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Dividend
Div	10,747	7,440	6,613	8,267	8,267	8,492	10,521	0.35%
YoY %	44.45%	12.51%	-20.01%	0.00%	-2.65%	-19.29%	-	-
Horiz. %	102.15%	70.72%	62.86%	78.58%	78.58%	80.71%	100.00%	-
Div Payout %	26.45%	21.75%	35.46%	99.35%	51.35%	50.92%	47.14%	-
YoY %	21.61%	-38.66%	-64.31%	93.48%	0.84%	8.02%	-	-
Horiz. %	56.11%	46.14%	75.22%	210.76%	108.93%	108.02%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Equity
Net Worth	542,328	510,912	474,537	461,309	462,136	429,071	378,039	6.19%
YoY %	6.15%	7.67%	2.87%	-0.18%	7.71%	13.50%	-	-
Horiz. %	143.46%	135.15%	125.53%	122.03%	122.25%	113.50%	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%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Ratio Analysis
NP Margin	14.48%	11.17%	7.96%	3.40%	5.97%	6.48%	8.93%	-
YoY %	29.63%	40.33%	134.12%	-43.05%	-7.87%	-27.44%	-	-
Horiz. %	162.15%	125.08%	89.14%	38.07%	66.85%	72.56%	100.00%	-
ROE	7.49%	6.70%	3.93%	1.80%	3.48%	3.89%	5.90%	-
YoY %	11.79%	70.48%	118.33%	-48.28%	-10.54%	-34.07%	-	-
Horiz. %	126.95%	113.56%	66.61%	30.51%	58.98%	65.93%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Per Share
RPS	339.37	370.44	283.61	296.00	326.15	311.16	332.57	0.33%
YoY %	-8.39%	30.62%	-4.19%	-9.24%	4.82%	-6.44%	-	-
Horiz. %	102.04%	111.39%	85.28%	89.00%	98.07%	93.56%	100.00%	-
EPS	49.15	41.39	22.56	10.07	19.47	20.17	29.70	8.75%
YoY %	18.75%	83.47%	124.03%	-48.28%	-3.47%	-32.09%	-	-
Horiz. %	165.49%	139.36%	75.96%	33.91%	65.56%	67.91%	100.00%	-
DPS	13.00	9.00	8.00	10.00	10.00	10.27	14.00	-1.22%
YoY %	44.44%	12.50%	-20.00%	0.00%	-2.63%	-26.64%	-	-
Horiz. %	92.86%	64.29%	57.14%	71.43%	71.43%	73.36%	100.00%	-
NAPS	6.56	6.18	5.74	5.58	5.59	5.19	5.03	4.52%
YoY %	6.15%	7.67%	2.87%	-0.18%	7.71%	3.18%	-	-
Horiz. %	130.42%	122.86%	114.12%	110.93%	111.13%	103.18%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Adjusted Per Share Value based on latest NOSH - 82,672
RPS	339.37	370.44	283.61	296.00	326.15	311.17	302.34	1.94%
YoY %	-8.39%	30.62%	-4.19%	-9.24%	4.81%	2.92%	-	-
Horiz. %	112.25%	122.52%	93.80%	97.90%	107.88%	102.92%	100.00%	-
EPS	49.15	41.39	22.56	10.07	19.47	20.17	27.00	10.49%
YoY %	18.75%	83.47%	124.03%	-48.28%	-3.47%	-25.30%	-	-
Horiz. %	182.04%	153.30%	83.56%	37.30%	72.11%	74.70%	100.00%	-
DPS	13.00	9.00	8.00	10.00	10.00	10.27	12.73	0.35%
YoY %	44.44%	12.50%	-20.00%	0.00%	-2.63%	-19.32%	-	-
Horiz. %	102.12%	70.70%	62.84%	78.55%	78.55%	80.68%	100.00%	-
NAPS	6.56	6.18	5.74	5.58	5.59	5.19	4.5728	6.19%
YoY %	6.15%	7.67%	2.87%	-0.18%	7.71%	13.50%	-	-
Horiz. %	143.46%	135.15%	125.52%	122.03%	122.24%	113.50%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/23	30/09/22	30/09/21	30/09/20	30/09/19	28/09/18	29/09/17	-
Price	3.07	2.60	2.33	1.96	2.75	2.84	3.40	-
P/RPS	0.90	0.70	0.82	0.66	0.84	0.91	1.02	-2.06%
YoY %	28.57%	-14.63%	24.24%	-21.43%	-7.69%	-10.78%	-	-
Horiz. %	88.24%	68.63%	80.39%	64.71%	82.35%	89.22%	100.00%	-
P/EPS	6.25	6.28	10.33	19.47	14.12	14.08	11.45	-9.59%
YoY %	-0.48%	-39.21%	-46.94%	37.89%	0.28%	22.97%	-	-
Horiz. %	54.59%	54.85%	90.22%	170.04%	123.32%	122.97%	100.00%	-
EY	16.01	15.92	9.68	5.14	7.08	7.10	8.74	10.60%
YoY %	0.57%	64.46%	88.33%	-27.40%	-0.28%	-18.76%	-	-
Horiz. %	183.18%	182.15%	110.76%	58.81%	81.01%	81.24%	100.00%	-
DY	4.23	3.46	3.43	5.10	3.64	3.62	4.12	0.43%
YoY %	22.25%	0.87%	-32.75%	40.11%	0.55%	-12.14%	-	-
Horiz. %	102.67%	83.98%	83.25%	123.79%	88.35%	87.86%	100.00%	-
P/NAPS	0.47	0.42	0.41	0.35	0.49	0.55	0.68	-5.96%
YoY %	11.90%	2.44%	17.14%	-28.57%	-10.91%	-19.12%	-	-
Horiz. %	69.12%	61.76%	60.29%	51.47%	72.06%	80.88%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Price Multiplier on Announcement Date
Date	24/11/23	23/11/22	24/11/21	12/11/20	08/11/19	08/11/18	06/11/17	-
Price	3.59	2.65	2.26	1.95	2.65	2.75	3.54	-
P/RPS	1.06	0.72	0.80	0.66	0.81	0.88	1.06	0.00%
YoY %	47.22%	-10.00%	21.21%	-18.52%	-7.95%	-16.98%	-	-
Horiz. %	100.00%	67.92%	75.47%	62.26%	76.42%	83.02%	100.00%	-
P/EPS	7.30	6.40	10.02	19.37	13.61	13.63	11.92	-7.84%
YoY %	14.06%	-36.13%	-48.27%	42.32%	-0.15%	14.35%	-	-
Horiz. %	61.24%	53.69%	84.06%	162.50%	114.18%	114.35%	100.00%	-
EY	13.69	15.62	9.98	5.16	7.35	7.34	8.39	8.49%
YoY %	-12.36%	56.51%	93.41%	-29.80%	0.14%	-12.51%	-	-
Horiz. %	163.17%	186.17%	118.95%	61.50%	87.60%	87.49%	100.00%	-
DY	3.62	3.40	3.54	5.13	3.77	3.74	3.95	-1.44%
YoY %	6.47%	-3.95%	-30.99%	36.07%	0.80%	-5.32%	-	-
Horiz. %	91.65%	86.08%	89.62%	129.87%	95.44%	94.68%	100.00%	-
P/NAPS	0.55	0.43	0.39	0.35	0.47	0.53	0.70	-3.93%
YoY %	27.91%	10.26%	11.43%	-25.53%	-11.32%	-24.29%	-	-
Horiz. %	78.57%	61.43%	55.71%	50.00%	67.14%	75.71%	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

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 16 May 2024

MQ Trader

MQ Trading Signals

2024-05-17 16:30:00

TURTLE SYSTEM 20

30 Mins

SELL

2024-05-17 16:30:00

TURTLE SYSTEM 55

30 Mins

SELL

2024-05-17 16:10:00

TURTLE SYSTEM 20

10 Mins

SELL

2024-05-17 16:10:00

TURTLE SYSTEM 55

10 Mins

SELL

2024-05-17 16:10:00

TURTLE SYSTEM 20

5 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

TOPGLOV

TOP GLOVE CORPORATION BHD

646

MPI

MALAYSIAN PACIFIC INDUSTRIES

492

MBSB

MALAYSIA BUILDING SOCIETY BHD

481

HLIND

HONG LEONG INDUSTRIES BHD

458

PTRANS

PERAK TRANSIT BERHAD

404

DNEX

DAGANG NEXCHANGE BERHAD

400

HARTA

HARTALEGA HOLDINGS BHD

385

YTLPOWR

YTL POWER INTERNATIONAL BHD

381

NOTION

NOTION VTEC BHD

380

Daily Stocks

INGENIEU-WB

0.02

+0.015

697,341,600

HSI-CV8

0.165

+0.015

394,055,600

INGENIEU

0.095

+0.02

355,391,100

HSI-HUZ

0.18

-0.025

353,012,500

DNEX

0.44

+0.04

183,795,000

HSI-HU6

0.065

-0.005

158,836,600

REVENUE

0.225

-0.005

115,912,200

TOPGLOV

1.20

0.00

113,307,300

DSONIC

0.525

+0.05

112,568,300

SINKUNG

0.15

+0.005

92,110,800

More active Stocks

MPI

36.60

+3.10

911,700

ALLIANZ

23.38

+1.30

93,800

ALLIANZ-PA

24.00

+1.10

12,900

HEIM

25.60

+0.84

514,800

DKSH

5.28

+0.27

512,600

GCB

3.65

+0.26

8,241,600

DLADY

33.00

+0.26

17,900

HLIND

11.08

+0.24

1,187,400

HUMEIND

3.46

+0.23

2,830,000

YTLPOWR

5.39

+0.21

27,493,200

More gainer Stocks

UTDPLT

25.84

-0.36

189,200

PANAMY

19.48

-0.22

72,700

AJI

15.94

-0.18

275,700

PMETAL

5.20

-0.16

8,727,600

KLK

22.40

-0.12

933,400

KUAISHO-C17

0.08

-0.12

58,800

HTPADU

2.41

-0.11

2,455,400

IOICORP-C58

0.04

-0.11

400,000

PARAGON

3.40

-0.10

88,000

CARZO

0.20

-0.10

66,400

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