[NHB] QoQ TTM Result on 30-Sep-2006 [#3]

Stock

[NHB] NUENERGY HOLDINGS BERHAD

Announcement Date

22-Nov-2006

Admission Sponsor

Sponsor

Financial Year

31-Dec-2006

Quarter

30-Sep-2006 [#3]

Profit Trend

QoQ- 11.1%

YoY- 32.68%

Quarter Report

NHB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
TTM Result
Revenue	188,453	192,666	197,787	203,755	203,486	198,231	190,503	-0.72%
YoY %	-2.19%	-2.59%	-2.93%	0.13%	2.65%	4.06%	-	-
Horiz. %	98.92%	101.14%	103.82%	106.96%	106.82%	104.06%	100.00%	-
PBT	24,957	27,800	31,654	35,131	33,919	32,272	30,598	-12.73%
YoY %	-10.23%	-12.18%	-9.90%	3.57%	5.10%	5.47%	-	-
Horiz. %	81.56%	90.86%	103.45%	114.81%	110.85%	105.47%	100.00%	-
Tax	1,005	444	-200	-4,348	-4,645	-4,686	-5,777	-
YoY %	126.35%	322.00%	95.40%	6.39%	0.87%	18.89%	-	-
Horiz. %	-17.40%	-7.69%	3.46%	75.26%	80.41%	81.11%	100.00%	-
NP	25,962	28,244	31,454	30,783	29,274	27,586	24,821	3.05%
YoY %	-8.08%	-10.21%	2.18%	5.15%	6.12%	11.14%	-	-
Horiz. %	104.60%	113.79%	126.72%	124.02%	117.94%	111.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	20,776	22,437	24,477	22,547	20,294	19,050	18,335	8.71%
YoY %	-7.40%	-8.33%	8.56%	11.10%	6.53%	3.90%	-	-
Horiz. %	113.31%	122.37%	133.50%	122.97%	110.68%	103.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-4.03%	-1.60%	0.63%	12.38%	13.69%	14.52%	18.88%	-
YoY %	-151.87%	-353.97%	-94.91%	-9.57%	-5.72%	-23.09%	-	-
Horiz. %	-21.35%	-8.47%	3.34%	65.57%	72.51%	76.91%	100.00%	-
Total Cost	162,491	164,422	166,333	172,972	174,212	170,645	165,682	-1.29%
YoY %	-1.17%	-1.15%	-3.84%	-0.71%	2.09%	3.00%	-	-
Horiz. %	98.07%	99.24%	100.39%	104.40%	105.15%	103.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	312,287	295,706	168,465	289,034	289,284	283,395	323,210	-2.27%
YoY %	5.61%	75.53%	-41.71%	-0.09%	2.08%	-12.32%	-	-
Horiz. %	96.62%	91.49%	52.12%	89.43%	89.50%	87.68%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Dividend
Div	5,053	9,957	9,957	8,135	11,367	9,653	9,653	-35.12%
YoY %	-49.25%	0.00%	22.40%	-28.43%	17.76%	0.00%	-	-
Horiz. %	52.35%	103.15%	103.15%	84.27%	117.76%	100.00%	100.00%	-
Div Payout %	24.33%	44.38%	40.68%	36.08%	56.02%	50.67%	52.65%	-
YoY %	-45.18%	9.10%	12.75%	-35.59%	10.56%	-3.76%	-	-
Horiz. %	46.21%	84.29%	77.26%	68.53%	106.40%	96.24%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Equity
Net Worth	312,287	295,706	168,465	289,034	289,284	283,395	323,210	-2.27%
YoY %	5.61%	75.53%	-41.71%	-0.09%	2.08%	-12.32%	-	-
Horiz. %	96.62%	91.49%	52.12%	89.43%	89.50%	87.68%	100.00%	-
NOSH	178,450	170,928	168,465	165,162	163,437	158,321	161,605	6.85%
YoY %	4.40%	1.46%	2.00%	1.06%	3.23%	-2.03%	-	-
Horiz. %	110.42%	105.77%	104.24%	102.20%	101.13%	97.97%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Ratio Analysis
NP Margin	13.78%	14.66%	15.90%	15.11%	14.39%	13.92%	13.03%	-
YoY %	-6.00%	-7.80%	5.23%	5.00%	3.38%	6.83%	-	-
Horiz. %	105.76%	112.51%	122.03%	115.96%	110.44%	106.83%	100.00%	-
ROE	6.65%	7.59%	14.53%	7.80%	7.02%	6.72%	5.67%	-
YoY %	-12.38%	-47.76%	86.28%	11.11%	4.46%	18.52%	-	-
Horiz. %	117.28%	133.86%	256.26%	137.57%	123.81%	118.52%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Per Share
RPS	105.61	112.72	117.41	123.37	124.50	125.21	117.88	-7.08%
YoY %	-6.31%	-3.99%	-4.83%	-0.91%	-0.57%	6.22%	-	-
Horiz. %	89.59%	95.62%	99.60%	104.66%	105.62%	106.22%	100.00%	-
EPS	11.64	13.13	14.53	13.65	12.42	12.03	11.35	1.70%
YoY %	-11.35%	-9.64%	6.45%	9.90%	3.24%	5.99%	-	-
Horiz. %	102.56%	115.68%	128.02%	120.26%	109.43%	105.99%	100.00%	-
DPS	2.83	5.83	5.91	4.93	6.96	6.10	5.97	-39.28%
YoY %	-51.46%	-1.35%	19.88%	-29.17%	14.10%	2.18%	-	-
Horiz. %	47.40%	97.65%	98.99%	82.58%	116.58%	102.18%	100.00%	-
NAPS	1.75	1.73	1.00	1.75	1.77	1.79	2.00	-8.53%
YoY %	1.16%	73.00%	-42.86%	-1.13%	-1.12%	-10.50%	-	-
Horiz. %	87.50%	86.50%	50.00%	87.50%	88.50%	89.50%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Adjusted Per Share Value based on latest NOSH - 165,162
RPS	96.63	98.79	101.42	104.48	104.34	101.64	97.68	-0.71%
YoY %	-2.19%	-2.59%	-2.93%	0.13%	2.66%	4.05%	-	-
Horiz. %	98.93%	101.14%	103.83%	106.96%	106.82%	104.05%	100.00%	-
EPS	10.65	11.50	12.55	11.56	10.41	9.77	9.40	8.70%
YoY %	-7.39%	-8.37%	8.56%	11.05%	6.55%	3.94%	-	-
Horiz. %	113.30%	122.34%	133.51%	122.98%	110.74%	103.94%	100.00%	-
DPS	2.59	5.11	5.11	4.17	5.83	4.95	4.95	-35.14%
YoY %	-49.32%	0.00%	22.54%	-28.47%	17.78%	0.00%	-	-
Horiz. %	52.32%	103.23%	103.23%	84.24%	117.78%	100.00%	100.00%	-
NAPS	1.6013	1.5162	0.8638	1.482	1.4833	1.4531	1.6573	-2.27%
YoY %	5.61%	75.53%	-41.71%	-0.09%	2.08%	-12.32%	-	-
Horiz. %	96.62%	91.49%	52.12%	89.42%	89.50%	87.68%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	31/03/06	30/12/05	-
Price	1.66	2.00	2.00	2.20	1.99	1.76	1.44	-
P/RPS	1.57	1.77	1.70	1.78	1.60	1.41	1.22	18.36%
YoY %	-11.30%	4.12%	-4.49%	11.25%	13.48%	15.57%	-	-
Horiz. %	128.69%	145.08%	139.34%	145.90%	131.15%	115.57%	100.00%	-
P/EPS	14.26	15.24	13.77	16.12	16.03	14.63	12.69	8.10%
YoY %	-6.43%	10.68%	-14.58%	0.56%	9.57%	15.29%	-	-
Horiz. %	112.37%	120.09%	108.51%	127.03%	126.32%	115.29%	100.00%	-
EY	7.01	6.56	7.26	6.21	6.24	6.84	7.88	-7.52%
YoY %	6.86%	-9.64%	16.91%	-0.48%	-8.77%	-13.20%	-	-
Horiz. %	88.96%	83.25%	92.13%	78.81%	79.19%	86.80%	100.00%	-
DY	1.71	2.91	2.96	2.24	3.50	3.46	4.15	-44.71%
YoY %	-41.24%	-1.69%	32.14%	-36.00%	1.16%	-16.63%	-	-
Horiz. %	41.20%	70.12%	71.33%	53.98%	84.34%	83.37%	100.00%	-
P/NAPS	0.95	1.16	2.00	1.26	1.12	0.98	0.72	20.35%
YoY %	-18.10%	-42.00%	58.73%	12.50%	14.29%	36.11%	-	-
Horiz. %	131.94%	161.11%	277.78%	175.00%	155.56%	136.11%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Price Multiplier on Announcement Date
Date	06/08/07	22/05/07	27/02/07	22/11/06	06/09/06	14/06/06	10/03/06	-
Price	1.62	1.95	2.01	2.05	2.14	1.90	1.70	-
P/RPS	1.53	1.73	1.71	1.66	1.72	1.52	1.44	4.13%
YoY %	-11.56%	1.17%	3.01%	-3.49%	13.16%	5.56%	-	-
Horiz. %	106.25%	120.14%	118.75%	115.28%	119.44%	105.56%	100.00%	-
P/EPS	13.91	14.86	13.83	15.02	17.23	15.79	14.98	-4.83%
YoY %	-6.39%	7.45%	-7.92%	-12.83%	9.12%	5.41%	-	-
Horiz. %	92.86%	99.20%	92.32%	100.27%	115.02%	105.41%	100.00%	-
EY	7.19	6.73	7.23	6.66	5.80	6.33	6.67	5.14%
YoY %	6.84%	-6.92%	8.56%	14.83%	-8.37%	-5.10%	-	-
Horiz. %	107.80%	100.90%	108.40%	99.85%	86.96%	94.90%	100.00%	-
DY	1.75	2.99	2.94	2.40	3.25	3.21	3.51	-37.20%
YoY %	-41.47%	1.70%	22.50%	-26.15%	1.25%	-8.55%	-	-
Horiz. %	49.86%	85.19%	83.76%	68.38%	92.59%	91.45%	100.00%	-
P/NAPS	0.93	1.13	2.01	1.17	1.21	1.06	0.85	6.19%
YoY %	-17.70%	-43.78%	71.79%	-3.31%	14.15%	24.71%	-	-
Horiz. %	109.41%	132.94%	236.47%	137.65%	142.35%	124.71%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos