[NHB] YoY Quarter Result on 30-Sep-2003 [#3]

Stock
[NHB] NUENERGY HOLDINGS BERHAD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -42.66%
YoY- -74.58%
Quarter Report
Latest QR
Upcoming QR
NHB's Result
NHB's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 50,222 49,953 44,469 47,607 38,114 32,926 33,750 6.84%
PBT 9,643 8,431 5,883 1,667 2,789 1,714 3,095 20.84%
Tax -1,013 -1,310 -2,167 -1,292 -1,314 -1,331 -910 1.80%
NP 8,630 7,121 3,716 375 1,475 383 2,185 25.71%
-
NP to SH 7,102 4,849 3,716 375 1,475 383 2,185 21.69%
-
Tax Rate 10.51% 15.54% 36.83% 77.50% 47.11% 77.65% 29.40% -
Total Cost 41,592 42,832 40,753 47,232 36,639 32,543 31,565 4.70%
-
Net Worth 289,034 281,242 264,317 192,672 199,712 186,829 188,619 7.36%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - 3,232 3,109 - - - - -
Div Payout % - 66.67% 83.68% - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 289,034 281,242 264,317 192,672 199,712 186,829 188,619 7.36%
NOSH 165,162 161,633 155,481 129,310 130,530 93,414 93,376 9.96%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 17.18% 14.26% 8.36% 0.79% 3.87% 1.16% 6.47% -
ROE 2.46% 1.72% 1.41% 0.19% 0.74% 0.21% 1.16% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 30.41 30.91 28.60 36.82 29.20 35.25 36.14 -2.83%
EPS 4.30 3.00 2.39 0.29 1.13 0.41 2.34 10.66%
DPS 0.00 2.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 1.75 1.74 1.70 1.49 1.53 2.00 2.02 -2.36%
Adjusted Per Share Value based on latest NOSH - 129,310
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 25.75 25.61 22.80 24.41 19.54 16.88 17.31 6.83%
EPS 3.64 2.49 1.91 0.19 0.76 0.20 1.12 21.69%
DPS 0.00 1.66 1.59 0.00 0.00 0.00 0.00 -
NAPS 1.482 1.4421 1.3553 0.9879 1.024 0.958 0.9672 7.36%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 2.20 1.61 1.82 0.74 0.56 0.88 1.44 -
P/RPS 7.24 5.21 6.36 2.01 1.92 2.50 3.98 10.48%
P/EPS 51.16 53.67 76.15 255.17 49.56 214.63 61.54 -3.03%
EY 1.95 1.86 1.31 0.39 2.02 0.47 1.62 3.13%
DY 0.00 1.24 1.10 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 0.93 1.07 0.50 0.37 0.44 0.71 10.02%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 22/11/06 14/11/05 29/11/04 21/11/03 27/11/02 23/11/01 24/11/00 -
Price 2.05 1.59 1.93 0.70 0.55 0.87 1.27 -
P/RPS 6.74 5.14 6.75 1.90 1.88 2.47 3.51 11.48%
P/EPS 47.67 53.00 80.75 241.38 48.67 212.20 54.27 -2.13%
EY 2.10 1.89 1.24 0.41 2.05 0.47 1.84 2.22%
DY 0.00 1.26 1.04 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 0.91 1.14 0.47 0.36 0.44 0.63 10.86%

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