[NHB] QoQ TTM Result on 31-Mar-2021 [#1]

Stock
[NHB] NUENERGY HOLDINGS BERHAD
Announcement Date
20-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 5.97%
YoY- 123.93%
Quarter Report
Latest QR
Upcoming QR
NHB's Result
NHB's Financial Summary
View:
Show?
TTM Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 14,761 8,936 8,542 8,225 12,693 16,974 21,588 -22.33%
PBT 13,011 2,491 3,726 53,973 50,825 62,355 63,883 -65.28%
Tax -569 -681 -820 -738 -636 -388 -300 53.04%
NP 12,442 1,810 2,906 53,235 50,189 61,967 63,583 -66.19%
-
NP to SH 8,321 1,926 2,165 36,509 34,453 48,885 50,778 -69.95%
-
Tax Rate 4.37% 27.34% 22.01% 1.37% 1.25% 0.62% 0.47% -
Total Cost 2,319 7,126 5,636 -45,010 -37,496 -44,993 -41,995 -
-
Net Worth 219,123 207,790 211,568 217,234 215,345 211,095 214,968 1.28%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 219,123 207,790 211,568 217,234 215,345 211,095 214,968 1.28%
NOSH 195,025 195,025 195,025 195,025 195,025 195,025 195,025 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 84.29% 20.26% 34.02% 647.23% 395.41% 365.07% 294.53% -
ROE 3.80% 0.93% 1.02% 16.81% 16.00% 23.16% 23.62% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 7.81 4.73 4.52 4.35 6.72 8.99 11.43 -22.36%
EPS 4.40 1.02 1.15 19.33 18.24 25.88 26.88 -69.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.16 1.10 1.12 1.15 1.14 1.1175 1.138 1.28%
Adjusted Per Share Value based on latest NOSH - 195,025
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 7.66 4.64 4.43 4.27 6.58 8.80 11.20 -22.32%
EPS 4.32 1.00 1.12 18.94 17.87 25.36 26.34 -69.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1367 1.0779 1.0975 1.1269 1.1171 1.095 1.1151 1.28%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.375 0.435 0.46 0.51 0.56 0.33 0.29 -
P/RPS 4.80 9.20 10.17 11.71 8.33 3.67 2.54 52.67%
P/EPS 8.51 42.66 40.14 2.64 3.07 1.28 1.08 294.49%
EY 11.75 2.34 2.49 37.90 32.57 78.42 92.69 -74.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.40 0.41 0.44 0.49 0.30 0.25 17.83%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 28/02/22 29/11/21 27/08/21 20/05/21 05/03/21 20/11/20 28/08/20 -
Price 0.36 0.405 0.48 0.47 0.575 0.69 0.315 -
P/RPS 4.61 8.56 10.61 10.79 8.56 7.68 2.76 40.64%
P/EPS 8.17 39.72 41.88 2.43 3.15 2.67 1.17 264.04%
EY 12.24 2.52 2.39 41.12 31.72 37.51 85.34 -72.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.37 0.43 0.41 0.50 0.62 0.28 7.00%

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