[NHFATT] YoY Cumulative Quarter Result on 30-Jun-2020 [#2]

Announcement Date
21-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- 69.29%
YoY- -117.12%
View:
Show?
Cumulative Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 142,684 146,088 125,717 103,822 134,311 125,593 124,134 2.34%
PBT 33,709 21,033 13,079 -906 7,891 6,792 11,542 19.54%
Tax -2,972 -4,037 -1,422 -176 -1,572 -2,091 -1,639 10.42%
NP 30,737 16,996 11,657 -1,082 6,319 4,701 9,903 20.76%
-
NP to SH 30,737 16,996 11,657 -1,082 6,319 4,701 9,903 20.76%
-
Tax Rate 8.82% 19.19% 10.87% - 19.92% 30.79% 14.20% -
Total Cost 111,947 129,092 114,060 104,904 127,992 120,892 114,231 -0.33%
-
Net Worth 541,501 505,952 477,844 462,136 462,963 430,724 382,549 5.95%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 541,501 505,952 477,844 462,136 462,963 430,724 382,549 5.95%
NOSH 82,672 82,672 82,672 82,672 82,672 82,672 75,157 1.60%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 21.54% 11.63% 9.27% -1.04% 4.70% 3.74% 7.98% -
ROE 5.68% 3.36% 2.44% -0.23% 1.36% 1.09% 2.59% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 172.59 176.71 152.07 125.58 162.46 151.92 165.17 0.73%
EPS 37.18 20.56 14.10 -1.31 7.64 5.69 13.18 18.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.55 6.12 5.78 5.59 5.60 5.21 5.09 4.29%
Adjusted Per Share Value based on latest NOSH - 82,672
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 86.30 88.35 76.03 62.79 81.23 75.96 75.08 2.34%
EPS 18.59 10.28 7.05 -0.65 3.82 2.84 5.99 20.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.275 3.06 2.89 2.795 2.80 2.605 2.3137 5.95%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
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 1.62 1.26 1.50 1.60 1.62 2.14 2.62 -7.69%
P/EPS 7.50 10.85 16.17 -153.58 34.41 57.16 32.86 -21.81%
EY 13.33 9.22 6.18 -0.65 2.91 1.75 3.04 27.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.36 0.39 0.36 0.47 0.62 0.85 -10.73%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
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 1.67 1.39 1.51 1.59 1.53 2.04 2.63 -7.28%
P/EPS 7.77 11.92 16.24 -152.81 32.45 54.52 32.94 -21.38%
EY 12.86 8.39 6.16 -0.65 3.08 1.83 3.04 27.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.40 0.40 0.36 0.44 0.60 0.85 -10.38%

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