[NHB] YoY Annualized Quarter Result on 31-Dec-2014 [#4]

Stock
[NHB] NUENERGY HOLDINGS BERHAD
Announcement Date
25-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -265.31%
YoY- -131.71%
Quarter Report
Latest QR
Upcoming QR
NHB's Result
NHB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 16,307 21,653 31,480 42,411 121,744 137,923 133,774 -29.56%
PBT -723 3,899 -12,445 -53,263 196,432 7,008 18,542 -
Tax -1,819 -129 -771 -543 -3,685 -5,571 -4,400 -13.67%
NP -2,542 3,770 -13,216 -53,806 192,747 1,437 14,142 -
-
NP to SH -9,607 5,845 -11,942 -41,134 129,732 -102 12,337 -
-
Tax Rate - 3.31% - - 1.88% 79.49% 23.73% -
Total Cost 18,849 17,883 44,696 96,217 -71,003 136,486 119,632 -26.48%
-
Net Worth 292,194 302,289 324,892 296,545 316,853 364,841 382,809 -4.39%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - - 4,390 6,178 196,267 8,564 9,071 -
Div Payout % - - 0.00% 0.00% 151.29% 0.00% 73.53% -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 292,194 302,289 324,892 296,545 316,853 364,841 382,809 -4.39%
NOSH 195,025 178,026 175,617 176,515 165,027 195,025 181,426 1.21%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin -15.59% 17.41% -41.98% -126.87% 158.32% 1.04% 10.57% -
ROE -3.29% 1.93% -3.68% -13.87% 40.94% -0.03% 3.22% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 8.59 12.54 17.93 24.03 73.77 80.52 73.73 -30.09%
EPS -5.20 3.40 -6.80 -23.30 78.60 -0.10 6.80 -
DPS 0.00 0.00 2.50 3.50 118.93 5.00 5.00 -
NAPS 1.54 1.75 1.85 1.68 1.92 2.13 2.11 -5.10%
Adjusted Per Share Value based on latest NOSH - 176,664
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 8.46 11.23 16.33 22.00 63.15 71.55 69.39 -29.56%
EPS -4.98 3.03 -6.19 -21.34 67.30 -0.05 6.40 -
DPS 0.00 0.00 2.28 3.20 101.81 4.44 4.71 -
NAPS 1.5157 1.5681 1.6853 1.5383 1.6436 1.8925 1.9858 -4.39%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.60 0.855 0.815 0.71 0.755 0.90 0.68 -
P/RPS 6.98 6.82 4.55 2.96 1.02 1.12 0.92 40.13%
P/EPS -11.85 25.27 -11.99 -3.05 0.96 -1,511.36 9.49 -
EY -8.44 3.96 -8.34 -32.82 104.12 -0.07 10.54 -
DY 0.00 0.00 3.07 4.93 157.52 5.56 12.50 -
P/NAPS 0.39 0.49 0.44 0.42 0.39 0.42 0.32 3.34%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 28/02/18 28/02/17 29/02/16 25/02/15 25/02/14 25/02/13 29/02/12 -
Price 0.625 0.825 0.81 0.70 0.695 0.90 0.80 -
P/RPS 7.27 6.58 4.52 2.91 0.94 1.12 1.08 37.37%
P/EPS -12.34 24.38 -11.91 -3.00 0.88 -1,511.36 11.16 -
EY -8.10 4.10 -8.40 -33.29 113.11 -0.07 8.96 -
DY 0.00 0.00 3.09 5.00 171.12 5.56 10.63 -
P/NAPS 0.41 0.47 0.44 0.42 0.36 0.42 0.38 1.27%

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