[NHB] YoY Quarter Result on 30-Jun-2006 [#2]

Stock
[NHB] NUENERGY HOLDINGS BERHAD
Announcement Date
06-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 17.98%
YoY- 31.21%
Quarter Report
Latest QR
Upcoming QR
NHB's Result
NHB's Financial Summary
View:
Show?
Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 46,641 53,550 47,915 52,128 46,873 43,986 39,442 2.83%
PBT 4,588 7,095 5,803 8,646 6,999 5,962 2,363 11.68%
Tax -1,565 -1,193 -883 -1,444 -1,485 -2,319 -1,709 -1.45%
NP 3,023 5,902 4,920 7,202 5,514 3,643 654 29.03%
-
NP to SH 2,326 4,461 3,569 5,230 3,986 3,643 654 23.52%
-
Tax Rate 34.11% 16.81% 15.22% 16.70% 21.22% 38.90% 72.32% -
Total Cost 43,618 47,648 42,995 44,926 41,359 40,343 38,788 1.97%
-
Net Worth 387,666 335,544 312,287 289,284 272,642 227,687 193,584 12.25%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - 4,903 3,188 - - -
Div Payout % - - - 93.75% 80.00% - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 387,666 335,544 312,287 289,284 272,642 227,687 193,584 12.25%
NOSH 193,833 193,956 178,450 163,437 159,440 133,933 130,800 6.76%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 6.48% 11.02% 10.27% 13.82% 11.76% 8.28% 1.66% -
ROE 0.60% 1.33% 1.14% 1.81% 1.46% 1.60% 0.34% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 24.06 27.61 26.85 31.89 29.40 32.84 30.15 -3.68%
EPS 1.20 2.30 2.00 3.20 2.50 2.72 0.50 15.69%
DPS 0.00 0.00 0.00 3.00 2.00 0.00 0.00 -
NAPS 2.00 1.73 1.75 1.77 1.71 1.70 1.48 5.14%
Adjusted Per Share Value based on latest NOSH - 163,437
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 23.92 27.46 24.57 26.73 24.03 22.55 20.22 2.83%
EPS 1.19 2.29 1.83 2.68 2.04 1.87 0.34 23.19%
DPS 0.00 0.00 0.00 2.51 1.64 0.00 0.00 -
NAPS 1.9878 1.7205 1.6013 1.4833 1.398 1.1675 0.9926 12.25%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.95 0.82 1.66 1.99 1.65 1.77 0.68 -
P/RPS 3.95 2.97 6.18 6.24 5.61 5.39 2.26 9.74%
P/EPS 79.17 35.65 83.00 62.19 66.00 65.07 136.00 -8.61%
EY 1.26 2.80 1.20 1.61 1.52 1.54 0.74 9.26%
DY 0.00 0.00 0.00 1.51 1.21 0.00 0.00 -
P/NAPS 0.48 0.47 0.95 1.12 0.96 1.04 0.46 0.71%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/07/09 11/08/08 06/08/07 06/09/06 18/08/05 19/08/04 29/08/03 -
Price 1.00 0.81 1.62 2.14 1.70 1.74 0.79 -
P/RPS 4.16 2.93 6.03 6.71 5.78 5.30 2.62 8.00%
P/EPS 83.33 35.22 81.00 66.88 68.00 63.97 158.00 -10.10%
EY 1.20 2.84 1.23 1.50 1.47 1.56 0.63 11.32%
DY 0.00 0.00 0.00 1.40 1.18 0.00 0.00 -
P/NAPS 0.50 0.47 0.93 1.21 0.99 1.02 0.53 -0.96%

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