[NHB] QoQ TTM Result on 30-Jun-2014 [#2]

Stock
[NHB] NUENERGY HOLDINGS BERHAD
Announcement Date
25-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -1.52%
YoY- 3214.79%
Quarter Report
Latest QR
Upcoming QR
NHB's Result
NHB's Financial Summary
View:
Show?
TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 41,662 42,411 50,076 74,824 99,159 121,744 135,684 -54.51%
PBT -53,369 -53,263 191,377 191,896 195,399 196,432 -6,446 309.78%
Tax -507 -543 -1,153 -2,243 -3,114 -3,685 -4,292 -75.95%
NP -53,876 -53,806 190,224 189,653 192,285 192,747 -10,738 193.36%
-
NP to SH -41,228 -41,134 128,359 127,644 129,616 129,732 -11,469 134.84%
-
Tax Rate - - 0.60% 1.17% 1.59% 1.88% - -
Total Cost 95,538 96,217 -140,148 -114,829 -93,126 -71,003 146,422 -24.79%
-
Net Worth 309,754 296,796 319,008 305,000 313,971 316,035 383,948 -13.34%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 6,183 6,183 195,760 195,760 195,760 195,760 8,564 -19.53%
Div Payout % 0.00% 0.00% 152.51% 153.36% 151.03% 150.90% 0.00% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 309,754 296,796 319,008 305,000 313,971 316,035 383,948 -13.34%
NOSH 181,142 176,664 180,230 174,285 174,428 164,601 169,888 4.37%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin -129.32% -126.87% 379.87% 253.47% 193.92% 158.32% -7.91% -
ROE -13.31% -13.86% 40.24% 41.85% 41.28% 41.05% -2.99% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 23.00 24.01 27.78 42.93 56.85 73.96 79.87 -56.42%
EPS -22.76 -23.28 71.22 73.24 74.31 78.82 -6.75 125.02%
DPS 3.41 3.50 108.62 112.32 112.23 118.93 5.04 -22.94%
NAPS 1.71 1.68 1.77 1.75 1.80 1.92 2.26 -16.97%
Adjusted Per Share Value based on latest NOSH - 174,285
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 21.36 21.75 25.68 38.37 50.84 62.42 69.57 -54.52%
EPS -21.14 -21.09 65.82 65.45 66.46 66.52 -5.88 134.86%
DPS 3.17 3.17 100.38 100.38 100.38 100.38 4.39 -19.52%
NAPS 1.5883 1.5218 1.6357 1.5639 1.6099 1.6205 1.9687 -13.34%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.715 0.71 0.865 0.825 0.75 0.755 1.86 -
P/RPS 3.11 2.96 3.11 1.92 1.32 1.02 2.33 21.24%
P/EPS -3.14 -3.05 1.21 1.13 1.01 0.96 -27.55 -76.52%
EY -31.83 -32.79 82.33 88.77 99.08 104.39 -3.63 325.78%
DY 4.77 4.93 125.57 136.15 149.64 157.52 2.71 45.83%
P/NAPS 0.42 0.42 0.49 0.47 0.42 0.39 0.82 -36.00%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 27/05/15 25/02/15 20/11/14 25/08/14 19/05/14 25/02/14 13/11/13 -
Price 0.815 0.70 0.78 1.01 0.775 0.695 1.93 -
P/RPS 3.54 2.92 2.81 2.35 1.36 0.94 2.42 28.89%
P/EPS -3.58 -3.01 1.10 1.38 1.04 0.88 -28.59 -75.00%
EY -27.93 -33.26 91.31 72.51 95.88 113.40 -3.50 299.83%
DY 4.19 5.00 139.25 111.21 144.81 171.12 2.61 37.14%
P/NAPS 0.48 0.42 0.44 0.58 0.43 0.36 0.85 -31.70%

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