[NHB] QoQ TTM Result on 30-Jun-2011 [#2]

Stock
[NHB] NUENERGY HOLDINGS BERHAD
Announcement Date
15-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -7.33%
YoY- 93.26%
Quarter Report
Latest QR
Upcoming QR
NHB's Result
NHB's Financial Summary
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 137,267 133,774 130,610 144,472 162,491 178,920 196,129 -21.15%
PBT 18,191 18,542 20,475 17,764 20,643 23,644 24,877 -18.81%
Tax -4,973 -4,400 -2,347 -3,090 -4,491 -4,789 -10,435 -38.96%
NP 13,218 14,142 18,128 14,674 16,152 18,855 14,442 -5.72%
-
NP to SH 11,519 12,337 17,480 15,426 16,647 18,668 7,464 33.51%
-
Tax Rate 27.34% 23.73% 11.46% 17.39% 21.76% 20.25% 41.95% -
Total Cost 124,049 119,632 112,482 129,798 146,339 160,065 181,687 -22.44%
-
Net Worth 380,069 375,123 375,610 369,266 385,774 188,180 354,847 4.67%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 8,889 8,889 15,995 15,995 15,995 15,995 5,099 44.79%
Div Payout % 77.17% 72.05% 91.51% 103.69% 96.09% 85.68% 68.33% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 380,069 375,123 375,610 369,266 385,774 188,180 354,847 4.67%
NOSH 184,499 177,783 181,454 193,333 197,833 188,180 193,800 -3.22%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 9.63% 10.57% 13.88% 10.16% 9.94% 10.54% 7.36% -
ROE 3.03% 3.29% 4.65% 4.18% 4.32% 9.92% 2.10% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 74.40 75.25 71.98 74.73 82.14 95.08 101.20 -18.52%
EPS 6.24 6.94 9.63 7.98 8.41 9.92 3.85 37.93%
DPS 4.82 5.00 8.82 8.27 8.09 8.50 2.63 49.70%
NAPS 2.06 2.11 2.07 1.91 1.95 1.00 1.831 8.16%
Adjusted Per Share Value based on latest NOSH - 193,333
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 70.38 68.59 66.97 74.08 83.32 91.74 100.57 -21.15%
EPS 5.91 6.33 8.96 7.91 8.54 9.57 3.83 33.49%
DPS 4.56 4.56 8.20 8.20 8.20 8.20 2.62 44.64%
NAPS 1.9488 1.9235 1.926 1.8934 1.9781 0.9649 1.8195 4.67%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.81 0.68 0.73 0.88 1.06 1.00 0.95 -
P/RPS 1.09 0.90 1.01 1.18 1.29 1.05 0.94 10.36%
P/EPS 12.97 9.80 7.58 11.03 12.60 10.08 24.67 -34.83%
EY 7.71 10.20 13.20 9.07 7.94 9.92 4.05 53.54%
DY 5.95 7.35 12.08 9.40 7.63 8.50 2.77 66.40%
P/NAPS 0.39 0.32 0.35 0.46 0.54 1.00 0.52 -17.43%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 21/05/12 29/02/12 30/11/11 15/08/11 20/05/11 25/02/11 29/11/10 -
Price 0.90 0.80 0.71 0.80 0.95 1.00 1.02 -
P/RPS 1.21 1.06 0.99 1.07 1.16 1.05 1.01 12.78%
P/EPS 14.42 11.53 7.37 10.03 11.29 10.08 26.48 -33.28%
EY 6.94 8.67 13.57 9.97 8.86 9.92 3.78 49.88%
DY 5.35 6.25 12.42 10.34 8.51 8.50 2.58 62.54%
P/NAPS 0.44 0.38 0.34 0.42 0.49 1.00 0.56 -14.83%

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