[NHB] QoQ Annualized Quarter Result on 31-Mar-2020 [#1]

Stock
[NHB] NUENERGY HOLDINGS BERHAD
Announcement Date
17-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -139.51%
YoY- 40.75%
Quarter Report
Latest QR
Upcoming QR
NHB's Result
NHB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 12,593 14,032 17,578 27,988 25,791 25,921 26,184 -38.47%
PBT 50,825 58,982 93,050 -9,492 14,035 -5,444 -6,646 -
Tax -636 -260 20 32 -388 -260 -156 154.12%
NP 50,189 58,722 93,070 -9,460 13,647 -5,704 -6,802 -
-
NP to SH 34,453 39,066 63,214 -6,032 15,267 -5,757 -7,808 -
-
Tax Rate 1.25% 0.44% -0.02% - 2.76% - - -
Total Cost -37,596 -44,690 -75,492 37,448 12,144 31,625 32,986 -
-
Net Worth 215,345 211,095 214,968 181,155 180,021 185,764 187,388 9.66%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 215,345 211,095 214,968 181,155 180,021 185,764 187,388 9.66%
NOSH 195,025 195,025 195,025 195,025 195,025 195,025 195,025 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 398.55% 418.49% 529.47% -33.80% 52.91% -22.01% -25.98% -
ROE 16.00% 18.51% 29.41% -3.33% 8.48% -3.10% -4.17% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 6.67 7.43 9.31 14.82 13.65 13.72 13.86 -38.45%
EPS 18.20 20.67 33.40 -3.20 8.10 -3.07 -4.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 1.1175 1.138 0.959 0.953 0.9834 0.992 9.66%
Adjusted Per Share Value based on latest NOSH - 195,025
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 6.53 7.28 9.12 14.52 13.38 13.45 13.58 -38.48%
EPS 17.87 20.27 32.79 -3.13 7.92 -2.99 -4.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1171 1.095 1.1151 0.9397 0.9338 0.9636 0.972 9.67%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.56 0.33 0.29 0.29 0.425 0.34 0.36 -
P/RPS 8.40 4.44 3.12 1.96 3.11 2.48 2.60 117.76%
P/EPS 3.07 1.60 0.87 -9.08 5.26 -11.16 -8.71 -
EY 32.57 62.67 115.39 -11.01 19.02 -8.96 -11.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.30 0.25 0.30 0.45 0.35 0.36 22.70%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 05/03/21 20/11/20 28/08/20 17/06/20 28/02/20 21/11/19 28/08/19 -
Price 0.575 0.69 0.315 0.31 0.30 0.335 0.30 -
P/RPS 8.63 9.29 3.39 2.09 2.20 2.44 2.16 150.73%
P/EPS 3.15 3.34 0.94 -9.71 3.71 -10.99 -7.26 -
EY 31.72 29.97 106.24 -10.30 26.94 -9.10 -13.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.62 0.28 0.32 0.31 0.34 0.30 40.35%

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