[NHB] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[NHB] NUENERGY HOLDINGS BERHAD
Announcement Date
20-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -93.64%
YoY- -63.0%
Quarter Report
Latest QR
Upcoming QR
NHB's Result
NHB's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 133,774 98,297 62,132 30,684 178,920 146,607 96,580 24.18%
PBT 18,542 10,909 3,524 2,202 23,645 14,078 9,404 57.04%
Tax -4,400 -2,531 -1,092 -637 -4,790 -4,973 -2,791 35.34%
NP 14,142 8,378 2,432 1,565 18,855 9,105 6,613 65.75%
-
NP to SH 12,337 5,759 1,767 1,187 18,668 6,947 5,009 82.07%
-
Tax Rate 23.73% 23.20% 30.99% 28.93% 20.26% 35.32% 29.68% -
Total Cost 119,632 89,919 59,700 29,119 160,065 137,502 89,967 20.86%
-
Net Worth 382,809 384,552 337,496 385,774 368,168 353,332 364,115 3.38%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 9,071 - - - 16,131 - - -
Div Payout % 73.53% - - - 86.41% - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 382,809 384,552 337,496 385,774 368,168 353,332 364,115 3.38%
NOSH 181,426 185,774 176,700 197,833 189,777 192,972 192,653 -3.91%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 10.57% 8.52% 3.91% 5.10% 10.54% 6.21% 6.85% -
ROE 3.22% 1.50% 0.52% 0.31% 5.07% 1.97% 1.38% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 73.73 52.91 35.16 15.51 94.28 75.97 50.13 29.23%
EPS 6.80 3.10 1.00 0.60 9.80 3.60 2.60 89.49%
DPS 5.00 0.00 0.00 0.00 8.50 0.00 0.00 -
NAPS 2.11 2.07 1.91 1.95 1.94 1.831 1.89 7.59%
Adjusted Per Share Value based on latest NOSH - 197,833
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 68.59 50.40 31.86 15.73 91.74 75.17 49.52 24.18%
EPS 6.33 2.95 0.91 0.61 9.57 3.56 2.57 82.08%
DPS 4.65 0.00 0.00 0.00 8.27 0.00 0.00 -
NAPS 1.9629 1.9718 1.7305 1.9781 1.8878 1.8117 1.867 3.38%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.68 0.73 0.88 1.06 1.00 0.95 0.91 -
P/RPS 0.92 1.38 2.50 6.83 1.06 1.25 1.82 -36.46%
P/EPS 9.49 23.55 88.00 176.67 10.17 26.39 35.00 -58.00%
EY 10.54 4.25 1.14 0.57 9.84 3.79 2.86 138.02%
DY 12.50 0.00 0.00 0.00 8.50 0.00 0.00 -
P/NAPS 0.32 0.35 0.46 0.54 0.52 0.52 0.48 -23.62%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 30/11/11 15/08/11 20/05/11 25/02/11 29/11/10 16/08/10 -
Price 0.80 0.71 0.80 0.95 1.00 1.02 0.96 -
P/RPS 1.08 1.34 2.28 6.13 1.06 1.34 1.91 -31.54%
P/EPS 11.16 22.90 80.00 158.33 10.17 28.33 36.92 -54.86%
EY 8.96 4.37 1.25 0.63 9.84 3.53 2.71 121.45%
DY 10.63 0.00 0.00 0.00 8.50 0.00 0.00 -
P/NAPS 0.38 0.34 0.42 0.49 0.52 0.56 0.51 -17.76%

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