[NHB] QoQ Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[NHB] NUENERGY HOLDINGS BERHAD
Announcement Date
21-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -88.04%
YoY- -68.91%
Quarter Report
Latest QR
Upcoming QR
NHB's Result
NHB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 137,923 139,189 140,818 136,708 133,774 131,062 124,264 7.16%
PBT 7,008 13,442 4,784 7,404 18,542 14,545 7,048 -0.37%
Tax -5,571 -5,416 -4,214 -4,840 -4,400 -3,374 -2,184 86.16%
NP 1,437 8,026 570 2,564 14,142 11,170 4,864 -55.47%
-
NP to SH -102 5,726 -36 1,476 12,337 7,678 3,534 -
-
Tax Rate 79.49% 40.29% 88.09% 65.37% 23.73% 23.20% 30.99% -
Total Cost 136,486 131,162 140,248 134,144 119,632 119,892 119,400 9.28%
-
Net Worth 364,841 370,443 385,604 380,069 382,809 384,552 337,496 5.30%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 8,564 - - - 9,071 - - -
Div Payout % 0.00% - - - 73.53% - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 364,841 370,443 385,604 380,069 382,809 384,552 337,496 5.30%
NOSH 195,025 178,958 184,499 184,499 181,426 185,774 176,700 6.76%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 1.04% 5.77% 0.40% 1.88% 10.57% 8.52% 3.91% -
ROE -0.03% 1.55% -0.01% 0.39% 3.22% 2.00% 1.05% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 80.52 77.78 76.32 74.10 73.73 70.55 70.32 9.40%
EPS -0.10 3.20 0.00 0.80 6.80 4.13 2.00 -
DPS 5.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 2.13 2.07 2.09 2.06 2.11 2.07 1.91 7.50%
Adjusted Per Share Value based on latest NOSH - 184,499
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 70.72 71.37 72.20 70.10 68.59 67.20 63.72 7.16%
EPS -0.05 2.94 -0.02 0.76 6.33 3.94 1.81 -
DPS 4.39 0.00 0.00 0.00 4.65 0.00 0.00 -
NAPS 1.8707 1.8995 1.9772 1.9488 1.9629 1.9718 1.7305 5.30%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.90 0.92 0.87 0.81 0.68 0.73 0.88 -
P/RPS 1.12 1.18 1.14 1.09 0.92 1.03 1.25 -7.02%
P/EPS -1,511.36 28.75 -4,458.75 101.25 9.49 17.66 44.00 -
EY -0.07 3.48 -0.02 0.99 10.54 5.66 2.27 -
DY 5.56 0.00 0.00 0.00 12.50 0.00 0.00 -
P/NAPS 0.42 0.44 0.42 0.39 0.32 0.35 0.46 -5.85%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 25/02/13 06/11/12 24/08/12 21/05/12 29/02/12 30/11/11 15/08/11 -
Price 0.90 0.95 0.96 0.90 0.80 0.71 0.80 -
P/RPS 1.12 1.22 1.26 1.21 1.08 1.01 1.14 -1.16%
P/EPS -1,511.36 29.69 -4,920.00 112.50 11.16 17.18 40.00 -
EY -0.07 3.37 -0.02 0.89 8.96 5.82 2.50 -
DY 5.56 0.00 0.00 0.00 10.63 0.00 0.00 -
P/NAPS 0.42 0.46 0.46 0.44 0.38 0.34 0.42 0.00%

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
Post a Comment