[NHB] QoQ Quarter Result on 30-Sep-2010 [#3]

Stock
[NHB] NUENERGY HOLDINGS BERHAD
Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 7.61%
YoY- -21.09%
Quarter Report
Latest QR
Upcoming QR
NHB's Result
NHB's Financial Summary
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 31,448 30,684 32,313 50,027 49,467 47,113 49,522 -26.18%
PBT 1,322 2,202 9,566 4,674 4,201 5,203 10,799 -75.44%
Tax -455 -637 184 -2,182 -1,856 -935 -5,462 -81.01%
NP 867 1,565 9,750 2,492 2,345 4,268 5,337 -70.32%
-
NP to SH 580 1,187 11,721 1,938 1,801 3,208 517 7.98%
-
Tax Rate 34.42% 28.93% -1.92% 46.68% 44.18% 17.97% 50.58% -
Total Cost 30,581 29,119 22,563 47,535 47,122 42,845 44,185 -21.80%
-
Net Worth 369,266 385,774 188,180 354,847 378,210 373,637 343,399 4.97%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - 15,995 - - - 5,099 -
Div Payout % - - 136.47% - - - 986.46% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 369,266 385,774 188,180 354,847 378,210 373,637 343,399 4.97%
NOSH 193,333 197,833 188,180 193,800 200,111 188,705 169,999 8.97%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 2.76% 5.10% 30.17% 4.98% 4.74% 9.06% 10.78% -
ROE 0.16% 0.31% 6.23% 0.55% 0.48% 0.86% 0.15% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 16.27 15.51 17.17 25.81 24.72 24.97 29.13 -32.25%
EPS 0.30 0.60 6.20 1.00 0.90 1.70 0.30 0.00%
DPS 0.00 0.00 8.50 0.00 0.00 0.00 3.00 -
NAPS 1.91 1.95 1.00 1.831 1.89 1.98 2.02 -3.67%
Adjusted Per Share Value based on latest NOSH - 193,800
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 16.13 15.73 16.57 25.65 25.36 24.16 25.39 -26.16%
EPS 0.30 0.61 6.01 0.99 0.92 1.64 0.27 7.29%
DPS 0.00 0.00 8.20 0.00 0.00 0.00 2.62 -
NAPS 1.8934 1.9781 0.9649 1.8195 1.9393 1.9158 1.7608 4.97%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.88 1.06 1.00 0.95 0.91 1.03 0.88 -
P/RPS 5.41 6.83 5.82 3.68 3.68 4.13 3.02 47.65%
P/EPS 293.33 176.67 16.05 95.00 101.11 60.59 289.36 0.91%
EY 0.34 0.57 6.23 1.05 0.99 1.65 0.35 -1.91%
DY 0.00 0.00 8.50 0.00 0.00 0.00 3.41 -
P/NAPS 0.46 0.54 1.00 0.52 0.48 0.52 0.44 3.01%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 15/08/11 20/05/11 25/02/11 29/11/10 16/08/10 14/05/10 23/02/10 -
Price 0.80 0.95 1.00 1.02 0.96 1.02 0.94 -
P/RPS 4.92 6.13 5.82 3.95 3.88 4.09 3.23 32.48%
P/EPS 266.67 158.33 16.05 102.00 106.67 60.00 309.09 -9.39%
EY 0.38 0.63 6.23 0.98 0.94 1.67 0.32 12.17%
DY 0.00 0.00 8.50 0.00 0.00 0.00 3.19 -
P/NAPS 0.42 0.49 1.00 0.56 0.51 0.52 0.47 -7.24%

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