[NHB] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[NHB] NUENERGY HOLDINGS BERHAD
Announcement Date
25-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -21.43%
YoY- 18.15%
Quarter Report
Latest QR
Upcoming QR
NHB's Result
NHB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 181,164 175,764 214,240 215,164 203,442 192,684 190,814 -3.40%
PBT -11,276 -40,904 31,934 25,201 25,424 22,468 14,865 -
Tax -1,258 3,744 -7,119 -6,738 -3,630 -2,488 -1,750 -19.76%
NP -12,534 -37,160 24,815 18,462 21,794 19,980 13,115 -
-
NP to SH -14,188 -37,680 15,859 13,009 16,558 15,272 8,218 -
-
Tax Rate - - 22.29% 26.74% 14.28% 11.07% 11.77% -
Total Cost 193,698 212,924 189,425 196,701 181,648 172,704 177,699 5.92%
-
Net Worth 394,111 396,424 397,453 357,106 341,015 343,620 306,696 18.21%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - 3,915 - - - 5,444 -
Div Payout % - - 24.69% - - - 66.25% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 394,111 396,424 397,453 357,106 341,015 343,620 306,696 18.21%
NOSH 197,055 196,249 195,790 195,139 197,119 200,947 181,477 5.64%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin -6.92% -21.14% 11.58% 8.58% 10.71% 10.37% 6.87% -
ROE -3.60% -9.50% 3.99% 3.64% 4.86% 4.44% 2.68% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 91.94 89.56 109.42 110.26 103.21 95.89 105.14 -8.56%
EPS -7.20 -19.20 8.10 6.67 8.40 7.60 4.50 -
DPS 0.00 0.00 2.00 0.00 0.00 0.00 3.00 -
NAPS 2.00 2.02 2.03 1.83 1.73 1.71 1.69 11.89%
Adjusted Per Share Value based on latest NOSH - 184,749
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 93.98 91.17 111.13 111.61 105.53 99.95 98.98 -3.39%
EPS -7.36 -19.55 8.23 6.75 8.59 7.92 4.26 -
DPS 0.00 0.00 2.03 0.00 0.00 0.00 2.82 -
NAPS 2.0444 2.0564 2.0617 1.8524 1.769 1.7825 1.5909 18.21%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.95 0.64 0.54 0.68 0.82 0.73 1.15 -
P/RPS 1.03 0.71 0.49 0.62 0.79 0.76 1.09 -3.70%
P/EPS -13.19 -3.33 6.67 10.20 9.76 9.61 25.40 -
EY -7.58 -30.00 15.00 9.80 10.24 10.41 3.94 -
DY 0.00 0.00 3.70 0.00 0.00 0.00 2.61 -
P/NAPS 0.48 0.32 0.27 0.37 0.47 0.43 0.68 -20.73%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/07/09 19/05/09 23/02/09 25/11/08 11/08/08 20/05/08 19/02/08 -
Price 1.00 0.79 0.55 0.58 0.81 0.83 0.89 -
P/RPS 1.09 0.88 0.50 0.53 0.78 0.87 0.85 18.05%
P/EPS -13.89 -4.11 6.79 8.70 9.64 10.92 19.65 -
EY -7.20 -24.30 14.73 11.49 10.37 9.16 5.09 -
DY 0.00 0.00 3.64 0.00 0.00 0.00 3.37 -
P/NAPS 0.50 0.39 0.27 0.32 0.47 0.49 0.53 -3.81%

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