[NHB] QoQ Quarter Result on 31-Mar-2010 [#1]

Stock
[NHB] NUENERGY HOLDINGS BERHAD
Announcement Date
14-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 520.5%
YoY- 134.06%
Quarter Report
Latest QR
Upcoming QR
NHB's Result
NHB's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 32,313 50,027 49,467 47,113 49,522 46,907 46,641 -21.65%
PBT 9,566 4,674 4,201 5,203 10,799 5,256 4,588 62.98%
Tax 184 -2,182 -1,856 -935 -5,462 -1,866 -1,565 -
NP 9,750 2,492 2,345 4,268 5,337 3,390 3,023 117.83%
-
NP to SH 11,721 1,938 1,801 3,208 517 2,456 2,326 193.06%
-
Tax Rate -1.92% 46.68% 44.18% 17.97% 50.58% 35.50% 34.11% -
Total Cost 22,563 47,535 47,122 42,845 44,185 43,517 43,618 -35.48%
-
Net Worth 188,180 354,847 378,210 373,637 343,399 377,846 387,666 -38.15%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 15,995 - - - 5,099 - - -
Div Payout % 136.47% - - - 986.46% - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 188,180 354,847 378,210 373,637 343,399 377,846 387,666 -38.15%
NOSH 188,180 193,800 200,111 188,705 169,999 188,923 193,833 -1.94%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 30.17% 4.98% 4.74% 9.06% 10.78% 7.23% 6.48% -
ROE 6.23% 0.55% 0.48% 0.86% 0.15% 0.65% 0.60% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 17.17 25.81 24.72 24.97 29.13 24.83 24.06 -20.09%
EPS 6.20 1.00 0.90 1.70 0.30 1.30 1.20 197.97%
DPS 8.50 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 1.00 1.831 1.89 1.98 2.02 2.00 2.00 -36.92%
Adjusted Per Share Value based on latest NOSH - 188,705
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 16.57 25.65 25.36 24.16 25.39 24.05 23.92 -21.65%
EPS 6.01 0.99 0.92 1.64 0.27 1.26 1.19 193.49%
DPS 8.20 0.00 0.00 0.00 2.62 0.00 0.00 -
NAPS 0.9649 1.8195 1.9393 1.9158 1.7608 1.9374 1.9878 -38.15%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.00 0.95 0.91 1.03 0.88 0.95 0.95 -
P/RPS 5.82 3.68 3.68 4.13 3.02 3.83 3.95 29.39%
P/EPS 16.05 95.00 101.11 60.59 289.36 73.08 79.17 -65.38%
EY 6.23 1.05 0.99 1.65 0.35 1.37 1.26 189.38%
DY 8.50 0.00 0.00 0.00 3.41 0.00 0.00 -
P/NAPS 1.00 0.52 0.48 0.52 0.44 0.48 0.48 62.90%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 29/11/10 16/08/10 14/05/10 23/02/10 26/10/09 30/07/09 -
Price 1.00 1.02 0.96 1.02 0.94 0.94 1.00 -
P/RPS 5.82 3.95 3.88 4.09 3.23 3.79 4.16 25.01%
P/EPS 16.05 102.00 106.67 60.00 309.09 72.31 83.33 -66.54%
EY 6.23 0.98 0.94 1.67 0.32 1.38 1.20 198.92%
DY 8.50 0.00 0.00 0.00 3.19 0.00 0.00 -
P/NAPS 1.00 0.56 0.51 0.52 0.47 0.47 0.50 58.53%

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