[NHB] YoY Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[NHB] NUENERGY HOLDINGS BERHAD
Announcement Date
27-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -7.66%
YoY- -50.74%
Quarter Report
Latest QR
Upcoming QR
NHB's Result
NHB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 195,476 183,318 215,164 189,496 203,788 186,118 177,418 1.62%
PBT 18,770 -509 25,201 17,884 34,416 28,372 22,112 -2.69%
Tax -6,630 -3,326 -6,738 -2,568 -4,662 -4,938 -9,417 -5.67%
NP 12,140 -3,836 18,462 15,316 29,753 23,433 12,694 -0.74%
-
NP to SH 9,262 -6,184 13,009 11,010 22,353 16,737 12,694 -5.11%
-
Tax Rate 35.32% - 26.74% 14.36% 13.55% 17.40% 42.59% -
Total Cost 183,336 187,154 196,701 174,180 174,034 162,685 164,724 1.79%
-
Net Worth 353,332 386,499 357,106 309,235 287,634 273,027 232,219 7.24%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - 6,574 4,184 3,642 -
Div Payout % - - - - 29.41% 25.00% 28.69% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 353,332 386,499 357,106 309,235 287,634 273,027 232,219 7.24%
NOSH 192,972 193,249 195,139 175,702 164,362 156,912 136,599 5.92%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 6.21% -2.09% 8.58% 8.08% 14.60% 12.59% 7.16% -
ROE 2.62% -1.60% 3.64% 3.56% 7.77% 6.13% 5.47% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 101.30 94.86 110.26 107.85 123.99 118.61 129.88 -4.05%
EPS 4.80 -3.20 6.67 6.27 13.60 10.67 9.29 -10.41%
DPS 0.00 0.00 0.00 0.00 4.00 2.67 2.67 -
NAPS 1.831 2.00 1.83 1.76 1.75 1.74 1.70 1.24%
Adjusted Per Share Value based on latest NOSH - 176,615
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 100.23 94.00 110.33 97.16 104.49 95.43 90.97 1.62%
EPS 4.75 -3.17 6.67 5.65 11.46 8.58 6.51 -5.11%
DPS 0.00 0.00 0.00 0.00 3.37 2.15 1.87 -
NAPS 1.8117 1.9818 1.8311 1.5856 1.4749 1.40 1.1907 7.24%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.95 0.95 0.68 1.33 2.20 1.61 1.82 -
P/RPS 0.94 1.00 0.62 1.23 1.77 1.36 1.40 -6.42%
P/EPS 19.79 -29.69 10.20 21.22 16.18 15.09 19.58 0.17%
EY 5.05 -3.37 9.80 4.71 6.18 6.63 5.11 -0.19%
DY 0.00 0.00 0.00 0.00 1.82 1.66 1.47 -
P/NAPS 0.52 0.48 0.37 0.76 1.26 0.93 1.07 -11.32%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 29/11/10 26/10/09 25/11/08 27/11/07 22/11/06 14/11/05 29/11/04 -
Price 1.02 0.94 0.58 1.21 2.05 1.59 1.93 -
P/RPS 1.01 0.99 0.53 1.12 1.65 1.34 1.49 -6.27%
P/EPS 21.25 -29.37 8.70 19.31 15.07 14.91 20.77 0.38%
EY 4.71 -3.40 11.49 5.18 6.63 6.71 4.82 -0.38%
DY 0.00 0.00 0.00 0.00 1.95 1.68 1.38 -
P/NAPS 0.56 0.47 0.32 0.69 1.17 0.91 1.14 -11.16%

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