[NHB] QoQ Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[NHB] NUENERGY HOLDINGS BERHAD
Announcement Date
23-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 21.9%
YoY- 92.98%
Quarter Report
Latest QR
Upcoming QR
NHB's Result
NHB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 183,318 181,164 175,764 214,240 215,164 203,442 192,684 -3.26%
PBT -509 -11,276 -40,904 31,934 25,201 25,424 22,468 -
Tax -3,326 -1,258 3,744 -7,119 -6,738 -3,630 -2,488 21.33%
NP -3,836 -12,534 -37,160 24,815 18,462 21,794 19,980 -
-
NP to SH -6,184 -14,188 -37,680 15,859 13,009 16,558 15,272 -
-
Tax Rate - - - 22.29% 26.74% 14.28% 11.07% -
Total Cost 187,154 193,698 212,924 189,425 196,701 181,648 172,704 5.49%
-
Net Worth 386,499 394,111 396,424 397,453 357,106 341,015 343,620 8.14%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - 3,915 - - - -
Div Payout % - - - 24.69% - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 386,499 394,111 396,424 397,453 357,106 341,015 343,620 8.14%
NOSH 193,249 197,055 196,249 195,790 195,139 197,119 200,947 -2.56%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin -2.09% -6.92% -21.14% 11.58% 8.58% 10.71% 10.37% -
ROE -1.60% -3.60% -9.50% 3.99% 3.64% 4.86% 4.44% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 94.86 91.94 89.56 109.42 110.26 103.21 95.89 -0.71%
EPS -3.20 -7.20 -19.20 8.10 6.67 8.40 7.60 -
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 2.00 2.00 2.02 2.03 1.83 1.73 1.71 10.99%
Adjusted Per Share Value based on latest NOSH - 196,838
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 94.00 92.89 90.12 109.85 110.33 104.32 98.80 -3.26%
EPS -3.17 -7.27 -19.32 8.13 6.67 8.49 7.83 -
DPS 0.00 0.00 0.00 2.01 0.00 0.00 0.00 -
NAPS 1.9818 2.0208 2.0327 2.038 1.8311 1.7486 1.7619 8.14%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.95 0.95 0.64 0.54 0.68 0.82 0.73 -
P/RPS 1.00 1.03 0.71 0.49 0.62 0.79 0.76 20.05%
P/EPS -29.69 -13.19 -3.33 6.67 10.20 9.76 9.61 -
EY -3.37 -7.58 -30.00 15.00 9.80 10.24 10.41 -
DY 0.00 0.00 0.00 3.70 0.00 0.00 0.00 -
P/NAPS 0.48 0.48 0.32 0.27 0.37 0.47 0.43 7.60%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 26/10/09 30/07/09 19/05/09 23/02/09 25/11/08 11/08/08 20/05/08 -
Price 0.94 1.00 0.79 0.55 0.58 0.81 0.83 -
P/RPS 0.99 1.09 0.88 0.50 0.53 0.78 0.87 8.98%
P/EPS -29.37 -13.89 -4.11 6.79 8.70 9.64 10.92 -
EY -3.40 -7.20 -24.30 14.73 11.49 10.37 9.16 -
DY 0.00 0.00 0.00 3.64 0.00 0.00 0.00 -
P/NAPS 0.47 0.50 0.39 0.27 0.32 0.47 0.49 -2.73%

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