[NHB] QoQ Quarter Result on 31-Dec-2004 [#4]

Stock
[NHB] NUENERGY HOLDINGS BERHAD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 19.48%
YoY- 169.74%
Quarter Report
Latest QR
Upcoming QR
NHB's Result
NHB's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 49,953 46,873 42,763 45,191 44,469 43,986 44,609 7.82%
PBT 8,431 6,999 5,849 3,905 5,883 5,962 4,739 46.77%
Tax -1,310 -1,485 -2,131 535 -2,167 -2,319 -2,577 -36.27%
NP 7,121 5,514 3,718 4,440 3,716 3,643 2,162 121.21%
-
NP to SH 4,849 3,986 3,718 4,440 3,716 3,643 2,162 71.25%
-
Tax Rate 15.54% 21.22% 36.43% -13.70% 36.83% 38.90% 54.38% -
Total Cost 42,832 41,359 39,045 40,751 40,753 40,343 42,447 0.60%
-
Net Worth 281,242 272,642 265,123 252,854 264,317 227,687 218,820 18.19%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 3,232 3,188 - 3,010 3,109 - - -
Div Payout % 66.67% 80.00% - 67.80% 83.68% - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 281,242 272,642 265,123 252,854 264,317 227,687 218,820 18.19%
NOSH 161,633 159,440 156,877 150,508 155,481 133,933 131,030 15.00%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 14.26% 11.76% 8.69% 9.82% 8.36% 8.28% 4.85% -
ROE 1.72% 1.46% 1.40% 1.76% 1.41% 1.60% 0.99% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 30.91 29.40 27.26 30.03 28.60 32.84 34.04 -6.22%
EPS 3.00 2.50 2.40 2.95 2.39 2.72 1.65 48.91%
DPS 2.00 2.00 0.00 2.00 2.00 0.00 0.00 -
NAPS 1.74 1.71 1.69 1.68 1.70 1.70 1.67 2.77%
Adjusted Per Share Value based on latest NOSH - 150,508
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 25.61 24.03 21.93 23.17 22.80 22.55 22.87 7.82%
EPS 2.49 2.04 1.91 2.28 1.91 1.87 1.11 71.27%
DPS 1.66 1.64 0.00 1.54 1.59 0.00 0.00 -
NAPS 1.4421 1.398 1.3594 1.2965 1.3553 1.1675 1.122 18.19%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 1.61 1.65 1.81 1.81 1.82 1.77 1.56 -
P/RPS 5.21 5.61 6.64 6.03 6.36 5.39 4.58 8.96%
P/EPS 53.67 66.00 76.37 61.36 76.15 65.07 94.55 -31.42%
EY 1.86 1.52 1.31 1.63 1.31 1.54 1.06 45.43%
DY 1.24 1.21 0.00 1.10 1.10 0.00 0.00 -
P/NAPS 0.93 0.96 1.07 1.08 1.07 1.04 0.93 0.00%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 14/11/05 18/08/05 12/05/05 28/02/05 29/11/04 19/08/04 27/05/04 -
Price 1.59 1.70 1.90 1.92 1.93 1.74 1.68 -
P/RPS 5.14 5.78 6.97 6.39 6.75 5.30 4.93 2.81%
P/EPS 53.00 68.00 80.17 65.08 80.75 63.97 101.82 -35.26%
EY 1.89 1.47 1.25 1.54 1.24 1.56 0.98 54.87%
DY 1.26 1.18 0.00 1.04 1.04 0.00 0.00 -
P/NAPS 0.91 0.99 1.12 1.14 1.14 1.02 1.01 -6.70%

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