[NHB] QoQ TTM Result on 31-Mar-2006 [#1]

Stock

[NHB] NUENERGY HOLDINGS BERHAD

Announcement Date

14-Jun-2006

Admission Sponsor

Sponsor

Financial Year

31-Dec-2006

Quarter

31-Mar-2006 [#1]

Profit Trend

QoQ- 3.9%

YoY- 22.77%

Quarter Report

Qtrly Report-1st Qtr 2006.XLS

Latest QR

Upcoming QR

NHB's Result

NHB's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
TTM Result
Revenue	197,787	203,755	203,486	198,231	190,503	184,780	179,296	6.74%
YoY %	-2.93%	0.13%	2.65%	4.06%	3.10%	3.06%	-	-
Horiz. %	110.31%	113.64%	113.49%	110.56%	106.25%	103.06%	100.00%	-
PBT	31,654	35,131	33,919	32,272	30,598	25,184	22,636	24.97%
YoY %	-9.90%	3.57%	5.10%	5.47%	21.50%	11.26%	-	-
Horiz. %	139.84%	155.20%	149.85%	142.57%	135.17%	111.26%	100.00%	-
Tax	-200	-4,348	-4,645	-4,686	-5,777	-4,391	-5,248	-88.60%
YoY %	95.40%	6.39%	0.87%	18.89%	-31.56%	16.33%	-	-
Horiz. %	3.81%	82.85%	88.51%	89.29%	110.08%	83.67%	100.00%	-
NP	31,454	30,783	29,274	27,586	24,821	20,793	17,388	48.30%
YoY %	2.18%	5.15%	6.12%	11.14%	19.37%	19.58%	-	-
Horiz. %	180.89%	177.04%	168.36%	158.65%	142.75%	119.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	24,477	22,547	20,294	19,050	18,335	16,993	15,860	33.44%
YoY %	8.56%	11.10%	6.53%	3.90%	7.90%	7.14%	-	-
Horiz. %	154.33%	142.16%	127.96%	120.11%	115.61%	107.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	0.63%	12.38%	13.69%	14.52%	18.88%	17.44%	23.18%	-
YoY %	-94.91%	-9.57%	-5.72%	-23.09%	8.26%	-24.76%	-	-
Horiz. %	2.72%	53.41%	59.06%	62.64%	81.45%	75.24%	100.00%	-
Total Cost	166,333	172,972	174,212	170,645	165,682	163,987	161,908	1.80%
YoY %	-3.84%	-0.71%	2.09%	3.00%	1.03%	1.28%	-	-
Horiz. %	102.73%	106.83%	107.60%	105.40%	102.33%	101.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	168,465	289,034	289,284	283,395	323,210	281,242	272,642	-27.39%
YoY %	-41.71%	-0.09%	2.08%	-12.32%	14.92%	3.15%	-	-
Horiz. %	61.79%	106.01%	106.10%	103.94%	118.55%	103.15%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Dividend
Div	9,957	8,135	11,367	9,653	9,653	6,421	3,188	113.22%
YoY %	22.40%	-28.43%	17.76%	0.00%	50.33%	101.41%	-	-
Horiz. %	312.33%	255.18%	356.56%	302.79%	302.79%	201.41%	100.00%	-
Div Payout %	40.68%	36.08%	56.02%	50.67%	52.65%	37.79%	20.11%	-
YoY %	12.75%	-35.59%	10.56%	-3.76%	39.32%	87.92%	-	-
Horiz. %	202.29%	179.41%	278.57%	251.96%	261.81%	187.92%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Equity
Net Worth	168,465	289,034	289,284	283,395	323,210	281,242	272,642	-27.39%
YoY %	-41.71%	-0.09%	2.08%	-12.32%	14.92%	3.15%	-	-
Horiz. %	61.79%	106.01%	106.10%	103.94%	118.55%	103.15%	100.00%	-
NOSH	168,465	165,162	163,437	158,321	161,605	161,633	159,440	3.72%
YoY %	2.00%	1.06%	3.23%	-2.03%	-0.02%	1.38%	-	-
Horiz. %	105.66%	103.59%	102.51%	99.30%	101.36%	101.38%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Ratio Analysis
NP Margin	15.90%	15.11%	14.39%	13.92%	13.03%	11.25%	9.70%	-
YoY %	5.23%	5.00%	3.38%	6.83%	15.82%	15.98%	-	-
Horiz. %	163.92%	155.77%	148.35%	143.51%	134.33%	115.98%	100.00%	-
ROE	14.53%	7.80%	7.02%	6.72%	5.67%	6.04%	5.82%	-
YoY %	86.28%	11.11%	4.46%	18.52%	-6.13%	3.78%	-	-
Horiz. %	249.66%	134.02%	120.62%	115.46%	97.42%	103.78%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Per Share
RPS	117.41	123.37	124.50	125.21	117.88	114.32	112.45	2.91%
YoY %	-4.83%	-0.91%	-0.57%	6.22%	3.11%	1.66%	-	-
Horiz. %	104.41%	109.71%	110.72%	111.35%	104.83%	101.66%	100.00%	-
EPS	14.53	13.65	12.42	12.03	11.35	10.51	9.95	28.62%
YoY %	6.45%	9.90%	3.24%	5.99%	7.99%	5.63%	-	-
Horiz. %	146.03%	137.19%	124.82%	120.90%	114.07%	105.63%	100.00%	-
DPS	5.91	4.93	6.96	6.10	5.97	3.97	2.00	105.51%
YoY %	19.88%	-29.17%	14.10%	2.18%	50.38%	98.50%	-	-
Horiz. %	295.50%	246.50%	348.00%	305.00%	298.50%	198.50%	100.00%	-
NAPS	1.00	1.75	1.77	1.79	2.00	1.74	1.71	-30.00%
YoY %	-42.86%	-1.13%	-1.12%	-10.50%	14.94%	1.75%	-	-
Horiz. %	58.48%	102.34%	103.51%	104.68%	116.96%	101.75%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Adjusted Per Share Value based on latest NOSH - 158,321
RPS	101.42	104.48	104.34	101.64	97.68	94.75	91.93	6.74%
YoY %	-2.93%	0.13%	2.66%	4.05%	3.09%	3.07%	-	-
Horiz. %	110.32%	113.65%	113.50%	110.56%	106.25%	103.07%	100.00%	-
EPS	12.55	11.56	10.41	9.77	9.40	8.71	8.13	33.46%
YoY %	8.56%	11.05%	6.55%	3.94%	7.92%	7.13%	-	-
Horiz. %	154.37%	142.19%	128.04%	120.17%	115.62%	107.13%	100.00%	-
DPS	5.11	4.17	5.83	4.95	4.95	3.29	1.64	112.88%
YoY %	22.54%	-28.47%	17.78%	0.00%	50.46%	100.61%	-	-
Horiz. %	311.59%	254.27%	355.49%	301.83%	301.83%	200.61%	100.00%	-
NAPS	0.8638	1.482	1.4833	1.4531	1.6573	1.4421	1.398	-27.39%
YoY %	-41.71%	-0.09%	2.08%	-12.32%	14.92%	3.15%	-	-
Horiz. %	61.79%	106.01%	106.10%	103.94%	118.55%	103.15%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/12/06	29/09/06	30/06/06	31/03/06	30/12/05	30/09/05	30/06/05	-
Price	2.00	2.20	1.99	1.76	1.44	1.61	1.65	-
P/RPS	1.70	1.78	1.60	1.41	1.22	1.41	1.47	10.14%
YoY %	-4.49%	11.25%	13.48%	15.57%	-13.48%	-4.08%	-	-
Horiz. %	115.65%	121.09%	108.84%	95.92%	82.99%	95.92%	100.00%	-
P/EPS	13.77	16.12	16.03	14.63	12.69	15.31	16.59	-11.65%
YoY %	-14.58%	0.56%	9.57%	15.29%	-17.11%	-7.72%	-	-
Horiz. %	83.00%	97.17%	96.62%	88.19%	76.49%	92.28%	100.00%	-
EY	7.26	6.21	6.24	6.84	7.88	6.53	6.03	13.13%
YoY %	16.91%	-0.48%	-8.77%	-13.20%	20.67%	8.29%	-	-
Horiz. %	120.40%	102.99%	103.48%	113.43%	130.68%	108.29%	100.00%	-
DY	2.96	2.24	3.50	3.46	4.15	2.47	1.21	81.25%
YoY %	32.14%	-36.00%	1.16%	-16.63%	68.02%	104.13%	-	-
Horiz. %	244.63%	185.12%	289.26%	285.95%	342.98%	204.13%	100.00%	-
P/NAPS	2.00	1.26	1.12	0.98	0.72	0.93	0.96	62.90%
YoY %	58.73%	12.50%	14.29%	36.11%	-22.58%	-3.12%	-	-
Horiz. %	208.33%	131.25%	116.67%	102.08%	75.00%	96.88%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Price Multiplier on Announcement Date
Date	27/02/07	22/11/06	06/09/06	14/06/06	10/03/06	14/11/05	18/08/05	-
Price	2.01	2.05	2.14	1.90	1.70	1.59	1.70	-
P/RPS	1.71	1.66	1.72	1.52	1.44	1.39	1.51	8.62%
YoY %	3.01%	-3.49%	13.16%	5.56%	3.60%	-7.95%	-	-
Horiz. %	113.25%	109.93%	113.91%	100.66%	95.36%	92.05%	100.00%	-
P/EPS	13.83	15.02	17.23	15.79	14.98	15.12	17.09	-13.12%
YoY %	-7.92%	-12.83%	9.12%	5.41%	-0.93%	-11.53%	-	-
Horiz. %	80.92%	87.89%	100.82%	92.39%	87.65%	88.47%	100.00%	-
EY	7.23	6.66	5.80	6.33	6.67	6.61	5.85	15.12%
YoY %	8.56%	14.83%	-8.37%	-5.10%	0.91%	12.99%	-	-
Horiz. %	123.59%	113.85%	99.15%	108.21%	114.02%	112.99%	100.00%	-
DY	2.94	2.40	3.25	3.21	3.51	2.50	1.18	83.47%
YoY %	22.50%	-26.15%	1.25%	-8.55%	40.40%	111.86%	-	-
Horiz. %	249.15%	203.39%	275.42%	272.03%	297.46%	211.86%	100.00%	-
P/NAPS	2.01	1.17	1.21	1.06	0.85	0.91	0.99	60.13%
YoY %	71.79%	-3.31%	14.15%	24.71%	-6.59%	-8.08%	-	-
Horiz. %	203.03%	118.18%	122.22%	107.07%	85.86%	91.92%	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