[NHB] QoQ TTM Result on 31-Dec-2008 [#4]

Stock
[NHB] NUENERGY HOLDINGS BERHAD
Announcement Date
23-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 63.21%
YoY- 92.98%
Quarter Report
Latest QR
Upcoming QR
NHB's Result
NHB's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 190,356 203,101 210,010 214,240 210,065 199,250 193,615 -1.12%
PBT 12,651 13,584 16,091 31,934 20,353 18,105 16,813 -17.25%
Tax -4,560 -5,933 -5,561 -7,119 -4,878 -2,286 -1,976 74.54%
NP 8,091 7,651 10,530 24,815 15,475 15,819 14,837 -33.22%
-
NP to SH 1,464 486 2,621 15,859 9,717 10,535 9,643 -71.50%
-
Tax Rate 36.04% 43.68% 34.56% 22.29% 23.97% 12.63% 11.75% -
Total Cost 182,265 195,450 199,480 189,425 194,590 183,431 178,778 1.29%
-
Net Worth 377,846 387,666 396,424 399,582 338,092 335,544 343,620 6.52%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 3,936 3,936 3,936 3,936 8,189 8,189 8,189 -38.61%
Div Payout % 268.91% 810.04% 150.20% 24.82% 84.29% 77.74% 84.93% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 377,846 387,666 396,424 399,582 338,092 335,544 343,620 6.52%
NOSH 188,923 193,833 196,249 196,838 184,749 193,956 200,947 -4.02%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 4.25% 3.77% 5.01% 11.58% 7.37% 7.94% 7.66% -
ROE 0.39% 0.13% 0.66% 3.97% 2.87% 3.14% 2.81% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 100.76 104.78 107.01 108.84 113.70 102.73 96.35 3.02%
EPS 0.77 0.25 1.34 8.06 5.26 5.43 4.80 -70.44%
DPS 2.08 2.03 2.01 2.00 4.43 4.22 4.08 -36.15%
NAPS 2.00 2.00 2.02 2.03 1.83 1.73 1.71 10.99%
Adjusted Per Share Value based on latest NOSH - 196,838
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 97.61 104.14 107.68 109.85 107.71 102.17 99.28 -1.12%
EPS 0.75 0.25 1.34 8.13 4.98 5.40 4.94 -71.50%
DPS 2.02 2.02 2.02 2.02 4.20 4.20 4.20 -38.58%
NAPS 1.9374 1.9878 2.0327 2.0489 1.7336 1.7205 1.7619 6.52%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.95 0.95 0.64 0.54 0.68 0.82 0.73 -
P/RPS 0.94 0.91 0.60 0.50 0.60 0.80 0.76 15.20%
P/EPS 122.59 378.89 47.92 6.70 12.93 15.10 15.21 301.48%
EY 0.82 0.26 2.09 14.92 7.73 6.62 6.57 -74.99%
DY 2.19 2.14 3.13 3.70 6.52 5.15 5.58 -46.36%
P/NAPS 0.48 0.48 0.32 0.27 0.37 0.47 0.43 7.60%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 26/10/09 30/07/09 19/05/09 23/02/09 25/11/08 11/08/08 20/05/08 -
Price 0.94 1.00 0.79 0.55 0.58 0.81 0.83 -
P/RPS 0.93 0.95 0.74 0.51 0.51 0.79 0.86 5.35%
P/EPS 121.30 398.83 59.15 6.83 11.03 14.91 17.30 265.89%
EY 0.82 0.25 1.69 14.65 9.07 6.71 5.78 -72.76%
DY 2.22 2.03 2.54 3.64 7.64 5.21 4.91 -41.06%
P/NAPS 0.47 0.50 0.39 0.27 0.32 0.47 0.49 -2.73%

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