[NHB] YoY Quarter Result on 30-Sep-2013 [#3]

Stock
[NHB] NUENERGY HOLDINGS BERHAD
Announcement Date
13-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -81.16%
YoY- -170.9%
Quarter Report
Latest QR
Upcoming QR
NHB's Result
NHB's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 4,001 8,336 10,263 35,011 33,983 36,165 50,027 -34.33%
PBT 9,802 -1,772 -2,139 -1,620 7,690 7,385 4,674 13.12%
Tax -72 -277 -112 -1,202 -1,955 -1,439 -2,182 -43.33%
NP 9,730 -2,049 -2,251 -2,822 5,735 5,946 2,492 25.45%
-
NP to SH 6,092 -2,203 -2,343 -3,058 4,313 3,992 1,938 21.01%
-
Tax Rate 0.73% - - - 25.42% 19.49% 46.68% -
Total Cost -5,729 10,385 12,514 37,833 28,248 30,219 47,535 -
-
Net Worth 285,016 327,060 319,008 383,948 357,116 375,610 354,847 -3.58%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 285,016 327,060 319,008 383,948 357,116 375,610 354,847 -3.58%
NOSH 178,026 169,461 180,230 169,888 172,520 181,454 193,800 -1.40%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 243.19% -24.58% -21.93% -8.06% 16.88% 16.44% 4.98% -
ROE 2.14% -0.67% -0.73% -0.80% 1.21% 1.06% 0.55% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 2.32 4.92 5.69 20.61 19.70 19.93 25.81 -33.04%
EPS 3.50 -1.30 -1.30 -1.80 2.50 2.20 1.00 23.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.65 1.93 1.77 2.26 2.07 2.07 1.831 -1.71%
Adjusted Per Share Value based on latest NOSH - 169,888
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 2.08 4.32 5.32 18.16 17.63 18.76 25.95 -34.31%
EPS 3.16 -1.14 -1.22 -1.59 2.24 2.07 1.01 20.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4785 1.6966 1.6548 1.9917 1.8525 1.9484 1.8407 -3.58%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.80 0.84 0.865 1.86 0.92 0.73 0.95 -
P/RPS 34.54 17.08 15.19 9.03 4.67 3.66 3.68 45.18%
P/EPS 22.68 -64.62 -66.54 -103.33 36.80 33.18 95.00 -21.22%
EY 4.41 -1.55 -1.50 -0.97 2.72 3.01 1.05 26.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.44 0.49 0.82 0.44 0.35 0.52 -1.32%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 03/11/16 18/11/15 20/11/14 13/11/13 06/11/12 30/11/11 29/11/10 -
Price 0.845 0.84 0.78 1.93 0.95 0.71 1.02 -
P/RPS 36.48 17.08 13.70 9.37 4.82 3.56 3.95 44.79%
P/EPS 23.96 -64.62 -60.00 -107.22 38.00 32.27 102.00 -21.43%
EY 4.17 -1.55 -1.67 -0.93 2.63 3.10 0.98 27.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.44 0.44 0.85 0.46 0.34 0.56 -1.54%

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