[NHB] QoQ Quarter Result on 30-Sep-2011 [#3]

Stock
[NHB] NUENERGY HOLDINGS BERHAD
Announcement Date
30-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 588.28%
YoY- 105.99%
Quarter Report
Latest QR
Upcoming QR
NHB's Result
NHB's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 36,232 34,177 35,477 36,165 31,448 30,684 32,313 7.93%
PBT 541 1,851 7,633 7,385 1,322 2,202 9,566 -85.29%
Tax -897 -1,210 -1,869 -1,439 -455 -637 184 -
NP -356 641 5,764 5,946 867 1,565 9,750 -
-
NP to SH -387 369 6,578 3,992 580 1,187 11,721 -
-
Tax Rate 165.80% 65.37% 24.49% 19.49% 34.42% 28.93% -1.92% -
Total Cost 36,588 33,536 29,713 30,219 30,581 29,119 22,563 38.06%
-
Net Worth 404,414 380,069 375,123 375,610 369,266 385,774 188,180 66.61%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - 8,889 - - - 15,995 -
Div Payout % - - 135.14% - - - 136.47% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 404,414 380,069 375,123 375,610 369,266 385,774 188,180 66.61%
NOSH 193,499 184,499 177,783 181,454 193,333 197,833 188,180 1.87%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin -0.98% 1.88% 16.25% 16.44% 2.76% 5.10% 30.17% -
ROE -0.10% 0.10% 1.75% 1.06% 0.16% 0.31% 6.23% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 18.72 18.52 19.96 19.93 16.27 15.51 17.17 5.93%
EPS -0.20 0.20 3.70 2.20 0.30 0.60 6.20 -
DPS 0.00 0.00 5.00 0.00 0.00 0.00 8.50 -
NAPS 2.09 2.06 2.11 2.07 1.91 1.95 1.00 63.54%
Adjusted Per Share Value based on latest NOSH - 181,454
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 18.79 17.73 18.40 18.76 16.31 15.92 16.76 7.92%
EPS -0.20 0.19 3.41 2.07 0.30 0.62 6.08 -
DPS 0.00 0.00 4.61 0.00 0.00 0.00 8.30 -
NAPS 2.0978 1.9715 1.9459 1.9484 1.9155 2.0011 0.9762 66.60%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.87 0.81 0.68 0.73 0.88 1.06 1.00 -
P/RPS 4.65 4.37 3.41 3.66 5.41 6.83 5.82 -13.90%
P/EPS -435.00 405.00 16.69 33.18 293.33 176.67 16.05 -
EY -0.23 0.25 5.99 3.01 0.34 0.57 6.23 -
DY 0.00 0.00 12.50 0.00 0.00 0.00 8.50 -
P/NAPS 0.42 0.39 0.34 0.35 0.46 0.54 1.00 -43.94%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 24/08/12 21/05/12 29/02/12 30/11/11 15/08/11 20/05/11 25/02/11 -
Price 0.96 0.90 0.80 0.71 0.80 0.95 1.00 -
P/RPS 5.13 4.86 4.01 3.56 4.92 6.13 5.82 -8.07%
P/EPS -480.00 450.00 19.64 32.27 266.67 158.33 16.05 -
EY -0.21 0.22 5.09 3.10 0.38 0.63 6.23 -
DY 0.00 0.00 10.63 0.00 0.00 0.00 8.50 -
P/NAPS 0.46 0.44 0.40 0.34 0.42 0.49 1.00 -40.43%

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