[NHB] QoQ TTM Result on 31-Mar-2012 [#1]

Stock
[NHB] NUENERGY HOLDINGS BERHAD
Announcement Date
21-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -6.63%
YoY- -30.8%
Quarter Report
Latest QR
Upcoming QR
NHB's Result
NHB's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 137,923 139,869 142,051 137,267 133,774 130,610 144,472 -3.03%
PBT 7,008 17,715 17,410 18,191 18,542 20,475 17,764 -46.05%
Tax -5,571 -5,931 -5,415 -4,973 -4,400 -2,347 -3,090 47.86%
NP 1,437 11,784 11,995 13,218 14,142 18,128 14,674 -78.60%
-
NP to SH -102 10,873 10,552 11,519 12,337 17,480 15,426 -
-
Tax Rate 79.49% 33.48% 31.10% 27.34% 23.73% 11.46% 17.39% -
Total Cost 136,486 128,085 130,056 124,049 119,632 112,482 129,798 3.39%
-
Net Worth 364,841 357,116 404,414 380,069 375,123 375,610 369,266 -0.79%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 8,564 8,889 8,889 8,889 8,889 15,995 15,995 -33.93%
Div Payout % 0.00% 81.75% 84.24% 77.17% 72.05% 91.51% 103.69% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 364,841 357,116 404,414 380,069 375,123 375,610 369,266 -0.79%
NOSH 195,025 172,520 193,499 184,499 177,783 181,454 193,333 0.57%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 1.04% 8.43% 8.44% 9.63% 10.57% 13.88% 10.16% -
ROE -0.03% 3.04% 2.61% 3.03% 3.29% 4.65% 4.18% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 80.52 81.07 73.41 74.40 75.25 71.98 74.73 5.07%
EPS -0.06 6.30 5.45 6.24 6.94 9.63 7.98 -
DPS 5.00 5.15 4.59 4.82 5.00 8.82 8.27 -28.39%
NAPS 2.13 2.07 2.09 2.06 2.11 2.07 1.91 7.50%
Adjusted Per Share Value based on latest NOSH - 184,499
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 71.55 72.55 73.69 71.20 69.39 67.75 74.94 -3.02%
EPS -0.05 5.64 5.47 5.98 6.40 9.07 8.00 -
DPS 4.44 4.61 4.61 4.61 4.61 8.30 8.30 -33.97%
NAPS 1.8925 1.8525 2.0978 1.9715 1.9459 1.9484 1.9155 -0.79%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.90 0.92 0.87 0.81 0.68 0.73 0.88 -
P/RPS 1.12 1.13 1.19 1.09 0.90 1.01 1.18 -3.40%
P/EPS -1,511.36 14.60 15.95 12.97 9.80 7.58 11.03 -
EY -0.07 6.85 6.27 7.71 10.20 13.20 9.07 -
DY 5.56 5.60 5.28 5.95 7.35 12.08 9.40 -29.42%
P/NAPS 0.42 0.44 0.42 0.39 0.32 0.35 0.46 -5.85%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 25/02/13 06/11/12 24/08/12 21/05/12 29/02/12 30/11/11 15/08/11 -
Price 0.90 0.95 0.96 0.90 0.80 0.71 0.80 -
P/RPS 1.12 1.17 1.31 1.21 1.06 0.99 1.07 3.07%
P/EPS -1,511.36 15.07 17.60 14.42 11.53 7.37 10.03 -
EY -0.07 6.63 5.68 6.94 8.67 13.57 9.97 -
DY 5.56 5.42 4.79 5.35 6.25 12.42 10.34 -33.74%
P/NAPS 0.42 0.46 0.46 0.44 0.38 0.34 0.42 0.00%

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
Post a Comment