[NHB] YoY Quarter Result on 30-Sep-2009 [#3]

Stock
[NHB] NUENERGY HOLDINGS BERHAD
Announcement Date
26-Oct-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 5.59%
YoY- 66.17%
Quarter Report
Latest QR
Upcoming QR
NHB's Result
NHB's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 33,983 36,165 50,027 46,907 59,652 48,837 50,222 -6.29%
PBT 7,690 7,385 4,674 5,256 6,189 3,941 9,643 -3.69%
Tax -1,955 -1,439 -2,182 -1,866 -3,239 -647 -1,013 11.56%
NP 5,735 5,946 2,492 3,390 2,950 3,294 8,630 -6.57%
-
NP to SH 4,313 3,992 1,938 2,456 1,478 2,296 7,102 -7.96%
-
Tax Rate 25.42% 19.49% 46.68% 35.50% 52.33% 16.42% 10.51% -
Total Cost 28,248 30,219 47,535 43,517 56,702 45,543 41,592 -6.23%
-
Net Worth 357,116 375,610 354,847 377,846 338,092 310,843 289,034 3.58%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 357,116 375,610 354,847 377,846 338,092 310,843 289,034 3.58%
NOSH 172,520 181,454 193,800 188,923 184,749 176,615 165,162 0.72%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 16.88% 16.44% 4.98% 7.23% 4.95% 6.74% 17.18% -
ROE 1.21% 1.06% 0.55% 0.65% 0.44% 0.74% 2.46% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 19.70 19.93 25.81 24.83 32.29 27.65 30.41 -6.97%
EPS 2.50 2.20 1.00 1.30 0.80 1.30 4.30 -8.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.07 2.07 1.831 2.00 1.83 1.76 1.75 2.83%
Adjusted Per Share Value based on latest NOSH - 188,923
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 17.63 18.76 25.95 24.33 30.94 25.33 26.05 -6.29%
EPS 2.24 2.07 1.01 1.27 0.77 1.19 3.68 -7.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8525 1.9484 1.8407 1.96 1.7538 1.6124 1.4993 3.58%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.92 0.73 0.95 0.95 0.68 1.33 2.20 -
P/RPS 4.67 3.66 3.68 3.83 2.11 4.81 7.24 -7.04%
P/EPS 36.80 33.18 95.00 73.08 85.00 102.31 51.16 -5.33%
EY 2.72 3.01 1.05 1.37 1.18 0.98 1.95 5.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.35 0.52 0.48 0.37 0.76 1.26 -16.07%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 06/11/12 30/11/11 29/11/10 26/10/09 25/11/08 27/11/07 22/11/06 -
Price 0.95 0.71 1.02 0.94 0.58 1.21 2.05 -
P/RPS 4.82 3.56 3.95 3.79 1.80 4.38 6.74 -5.43%
P/EPS 38.00 32.27 102.00 72.31 72.50 93.08 47.67 -3.70%
EY 2.63 3.10 0.98 1.38 1.38 1.07 2.10 3.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.34 0.56 0.47 0.32 0.69 1.17 -14.39%

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