[NHB] YoY Quarter Result on 31-Dec-2003 [#4]

Stock
[NHB] NUENERGY HOLDINGS BERHAD
Announcement Date
25-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 338.93%
YoY- 254.41%
Quarter Report
Latest QR
Upcoming QR
NHB's Result
NHB's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 44,946 50,914 45,191 41,332 39,326 32,444 33,130 5.21%
PBT 5,842 9,319 3,905 4,687 -1,014 -6,057 2,911 12.30%
Tax 3,297 -851 535 -3,041 -52 6,057 -2,911 -
NP 9,139 8,468 4,440 1,646 -1,066 0 0 -
-
NP to SH 7,712 5,782 4,440 1,646 -1,066 -6,310 -768 -
-
Tax Rate -56.44% 9.13% -13.70% 64.88% - - 100.00% -
Total Cost 35,807 42,446 40,751 39,686 40,392 32,444 33,130 1.30%
-
Net Worth 168,465 323,210 252,854 216,853 197,599 181,085 187,317 -1.75%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 5,053 3,232 3,010 - - - - -
Div Payout % 65.53% 55.90% 67.80% - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 168,465 323,210 252,854 216,853 197,599 181,085 187,317 -1.75%
NOSH 168,465 161,605 150,508 130,634 130,000 93,343 93,658 10.27%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 20.33% 16.63% 9.82% 3.98% -2.71% 0.00% 0.00% -
ROE 4.58% 1.79% 1.76% 0.76% -0.54% -3.48% -0.41% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 26.68 31.51 30.03 31.64 30.25 34.76 35.37 -4.58%
EPS 4.60 3.60 2.95 1.26 -0.82 -6.76 -0.82 -
DPS 3.00 2.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 2.00 1.68 1.66 1.52 1.94 2.00 -10.90%
Adjusted Per Share Value based on latest NOSH - 130,634
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 23.05 26.11 23.17 21.19 20.16 16.64 16.99 5.21%
EPS 3.95 2.96 2.28 0.84 -0.55 -3.24 -0.39 -
DPS 2.59 1.66 1.54 0.00 0.00 0.00 0.00 -
NAPS 0.8638 1.6573 1.2965 1.1119 1.0132 0.9285 0.9605 -1.75%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 2.00 1.44 1.81 0.72 0.51 0.82 1.09 -
P/RPS 7.50 4.57 6.03 2.28 1.69 2.36 3.08 15.98%
P/EPS 43.69 40.25 61.36 57.14 -62.20 -12.13 -132.93 -
EY 2.29 2.48 1.63 1.75 -1.61 -8.24 -0.75 -
DY 1.50 1.39 1.10 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 0.72 1.08 0.43 0.34 0.42 0.55 23.99%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 27/02/07 10/03/06 28/02/05 25/02/04 25/02/03 26/02/02 26/02/01 -
Price 2.01 1.70 1.92 1.19 0.48 1.09 1.01 -
P/RPS 7.53 5.40 6.39 3.76 1.59 3.14 2.86 17.50%
P/EPS 43.91 47.51 65.08 94.44 -58.54 -16.12 -123.17 -
EY 2.28 2.10 1.54 1.06 -1.71 -6.20 -0.81 -
DY 1.49 1.18 1.04 0.00 0.00 0.00 0.00 -
P/NAPS 2.01 0.85 1.14 0.72 0.32 0.56 0.51 25.66%

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