[NHB] YoY Cumulative Quarter Result on 30-Jun-2004 [#2]

Stock
[NHB] NUENERGY HOLDINGS BERHAD
Announcement Date
19-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 168.5%
YoY- 233.81%
Quarter Report
Latest QR
Upcoming QR
NHB's Result
NHB's Financial Summary
View:
Show?
Cumulative Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 93,285 102,619 89,636 88,595 76,403 79,672 68,404 5.30%
PBT 9,472 16,169 12,848 10,701 4,824 4,598 2,464 25.14%
Tax -1,279 -2,484 -2,394 -4,896 -3,085 -4,281 -2,316 -9.41%
NP 8,193 13,685 10,454 5,805 1,739 317 148 95.16%
-
NP to SH 5,962 9,663 7,704 5,805 1,739 317 148 85.09%
-
Tax Rate 13.50% 15.36% 18.63% 45.75% 63.95% 93.11% 93.99% -
Total Cost 85,092 88,934 79,182 82,790 74,664 79,355 68,256 3.74%
-
Net Worth 306,867 285,058 268,853 225,308 216,923 150,575 184,075 8.88%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - 4,831 3,144 - - - - -
Div Payout % - 50.00% 40.82% - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 306,867 285,058 268,853 225,308 216,923 150,575 184,075 8.88%
NOSH 175,352 161,050 157,224 132,534 130,676 99,062 92,500 11.24%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 8.78% 13.34% 11.66% 6.55% 2.28% 0.40% 0.22% -
ROE 1.94% 3.39% 2.87% 2.58% 0.80% 0.21% 0.08% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 53.20 63.72 57.01 66.85 58.47 80.43 73.95 -5.33%
EPS 3.40 6.00 4.90 4.38 1.33 0.32 0.16 66.38%
DPS 0.00 3.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 1.75 1.77 1.71 1.70 1.66 1.52 1.99 -2.11%
Adjusted Per Share Value based on latest NOSH - 133,933
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 47.83 52.62 45.96 45.43 39.18 40.85 35.07 5.30%
EPS 3.06 4.95 3.95 2.98 0.89 0.16 0.08 83.50%
DPS 0.00 2.48 1.61 0.00 0.00 0.00 0.00 -
NAPS 1.5735 1.4616 1.3786 1.1553 1.1123 0.7721 0.9439 8.88%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 1.66 1.99 1.65 1.77 0.68 0.64 0.80 -
P/RPS 3.12 3.12 2.89 2.65 1.16 0.80 1.08 19.33%
P/EPS 48.82 33.17 33.67 40.41 51.10 200.00 500.00 -32.12%
EY 2.05 3.02 2.97 2.47 1.96 0.50 0.20 47.35%
DY 0.00 1.51 1.21 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.12 0.96 1.04 0.41 0.42 0.40 15.50%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 06/08/07 06/09/06 18/08/05 19/08/04 29/08/03 16/08/02 28/08/01 -
Price 1.62 2.14 1.70 1.74 0.79 0.60 1.00 -
P/RPS 3.05 3.36 2.98 2.60 1.35 0.75 1.35 14.54%
P/EPS 47.65 35.67 34.69 39.73 59.36 187.50 625.00 -34.86%
EY 2.10 2.80 2.88 2.52 1.68 0.53 0.16 53.55%
DY 0.00 1.40 1.18 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 1.21 0.99 1.02 0.48 0.39 0.50 10.89%

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