[NHB] QoQ Annualized Quarter Result on 31-Dec-2011 [#4]

Stock
[NHB] NUENERGY HOLDINGS BERHAD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 60.67%
YoY- -33.91%
Quarter Report
Latest QR
Upcoming QR
NHB's Result
NHB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 139,189 140,818 136,708 133,774 131,062 124,264 122,736 8.72%
PBT 13,442 4,784 7,404 18,542 14,545 7,048 8,808 32.45%
Tax -5,416 -4,214 -4,840 -4,400 -3,374 -2,184 -2,548 65.09%
NP 8,026 570 2,564 14,142 11,170 4,864 6,260 17.96%
-
NP to SH 5,726 -36 1,476 12,337 7,678 3,534 4,748 13.26%
-
Tax Rate 40.29% 88.09% 65.37% 23.73% 23.20% 30.99% 28.93% -
Total Cost 131,162 140,248 134,144 119,632 119,892 119,400 116,476 8.21%
-
Net Worth 370,443 385,604 380,069 382,809 384,552 337,496 385,774 -2.66%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - 9,071 - - - -
Div Payout % - - - 73.53% - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 370,443 385,604 380,069 382,809 384,552 337,496 385,774 -2.66%
NOSH 178,958 184,499 184,499 181,426 185,774 176,700 197,833 -6.44%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 5.77% 0.40% 1.88% 10.57% 8.52% 3.91% 5.10% -
ROE 1.55% -0.01% 0.39% 3.22% 2.00% 1.05% 1.23% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 77.78 76.32 74.10 73.73 70.55 70.32 62.04 16.22%
EPS 3.20 0.00 0.80 6.80 4.13 2.00 2.40 21.07%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 2.07 2.09 2.06 2.11 2.07 1.91 1.95 4.05%
Adjusted Per Share Value based on latest NOSH - 177,783
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 71.37 72.20 70.10 68.59 67.20 63.72 62.93 8.72%
EPS 2.94 -0.02 0.76 6.33 3.94 1.81 2.43 13.50%
DPS 0.00 0.00 0.00 4.65 0.00 0.00 0.00 -
NAPS 1.8995 1.9772 1.9488 1.9629 1.9718 1.7305 1.9781 -2.65%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.92 0.87 0.81 0.68 0.73 0.88 1.06 -
P/RPS 1.18 1.14 1.09 0.92 1.03 1.25 1.71 -21.85%
P/EPS 28.75 -4,458.75 101.25 9.49 17.66 44.00 44.17 -24.83%
EY 3.48 -0.02 0.99 10.54 5.66 2.27 2.26 33.24%
DY 0.00 0.00 0.00 12.50 0.00 0.00 0.00 -
P/NAPS 0.44 0.42 0.39 0.32 0.35 0.46 0.54 -12.72%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 06/11/12 24/08/12 21/05/12 29/02/12 30/11/11 15/08/11 20/05/11 -
Price 0.95 0.96 0.90 0.80 0.71 0.80 0.95 -
P/RPS 1.22 1.26 1.21 1.08 1.01 1.14 1.53 -13.97%
P/EPS 29.69 -4,920.00 112.50 11.16 17.18 40.00 39.58 -17.39%
EY 3.37 -0.02 0.89 8.96 5.82 2.50 2.53 20.99%
DY 0.00 0.00 0.00 10.63 0.00 0.00 0.00 -
P/NAPS 0.46 0.46 0.44 0.38 0.34 0.42 0.49 -4.11%

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