[NHB] QoQ 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- -89.87%
YoY- -63.0%
Quarter Report
Latest QR
Upcoming QR
NHB's Result
NHB's Financial Summary
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 35,477 36,165 31,448 30,684 32,313 50,027 49,467 -19.82%
PBT 7,633 7,385 1,322 2,202 9,566 4,674 4,201 48.73%
Tax -1,869 -1,439 -455 -637 184 -2,182 -1,856 0.46%
NP 5,764 5,946 867 1,565 9,750 2,492 2,345 81.83%
-
NP to SH 6,578 3,992 580 1,187 11,721 1,938 1,801 136.60%
-
Tax Rate 24.49% 19.49% 34.42% 28.93% -1.92% 46.68% 44.18% -
Total Cost 29,713 30,219 30,581 29,119 22,563 47,535 47,122 -26.40%
-
Net Worth 375,123 375,610 369,266 385,774 188,180 354,847 378,210 -0.54%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 8,889 - - - 15,995 - - -
Div Payout % 135.14% - - - 136.47% - - -
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 375,123 375,610 369,266 385,774 188,180 354,847 378,210 -0.54%
NOSH 177,783 181,454 193,333 197,833 188,180 193,800 200,111 -7.56%
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 16.25% 16.44% 2.76% 5.10% 30.17% 4.98% 4.74% -
ROE 1.75% 1.06% 0.16% 0.31% 6.23% 0.55% 0.48% -
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 19.96 19.93 16.27 15.51 17.17 25.81 24.72 -13.25%
EPS 3.70 2.20 0.30 0.60 6.20 1.00 0.90 155.96%
DPS 5.00 0.00 0.00 0.00 8.50 0.00 0.00 -
NAPS 2.11 2.07 1.91 1.95 1.00 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 18.40 18.76 16.31 15.92 16.76 25.95 25.66 -19.83%
EPS 3.41 2.07 0.30 0.62 6.08 1.01 0.93 137.22%
DPS 4.61 0.00 0.00 0.00 8.30 0.00 0.00 -
NAPS 1.9459 1.9484 1.9155 2.0011 0.9762 1.8407 1.9619 -0.54%
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 3.41 3.66 5.41 6.83 5.82 3.68 3.68 -4.93%
P/EPS 16.69 33.18 293.33 176.67 16.05 95.00 101.11 -69.80%
EY 5.99 3.01 0.34 0.57 6.23 1.05 0.99 230.95%
DY 12.50 0.00 0.00 0.00 8.50 0.00 0.00 -
P/NAPS 0.34 0.35 0.46 0.54 1.00 0.52 0.48 -20.48%
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 4.01 3.56 4.92 6.13 5.82 3.95 3.88 2.21%
P/EPS 19.64 32.27 266.67 158.33 16.05 102.00 106.67 -67.53%
EY 5.09 3.10 0.38 0.63 6.23 0.98 0.94 207.41%
DY 10.63 0.00 0.00 0.00 8.50 0.00 0.00 -
P/NAPS 0.40 0.34 0.42 0.49 1.00 0.56 0.51 -14.91%

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