[NHB] YoY TTM Result on 30-Jun-2004 [#2]

Stock
[NHB] NUENERGY HOLDINGS BERHAD
Announcement Date
19-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 61.79%
YoY- 264.34%
Quarter Report
Latest QR
Upcoming QR
NHB's Result
NHB's Financial Summary
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 188,453 203,486 179,296 177,534 153,843 145,042 135,284 5.67%
PBT 24,957 33,919 22,636 17,055 6,599 255 8,470 19.72%
Tax 1,005 -4,645 -5,248 -9,229 -4,451 -5,846 -5,462 -
NP 25,962 29,274 17,388 7,826 2,148 -5,591 3,008 43.19%
-
NP to SH 20,776 20,294 15,860 7,826 2,148 -5,591 1,565 53.84%
-
Tax Rate -4.03% 13.69% 23.18% 54.11% 67.45% 2,292.55% 64.49% -
Total Cost 162,491 174,212 161,908 169,708 151,695 150,633 132,276 3.48%
-
Net Worth 312,287 289,284 272,642 227,687 193,584 155,715 186,562 8.96%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 5,053 11,367 3,188 - - - - -
Div Payout % 24.33% 56.02% 20.11% - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 312,287 289,284 272,642 227,687 193,584 155,715 186,562 8.96%
NOSH 178,450 163,437 159,440 133,933 130,800 102,444 93,749 11.31%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 13.78% 14.39% 9.70% 4.41% 1.40% -3.85% 2.22% -
ROE 6.65% 7.02% 5.82% 3.44% 1.11% -3.59% 0.84% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 105.61 124.50 112.45 132.55 117.62 141.58 144.30 -5.06%
EPS 11.64 12.42 9.95 5.84 1.64 -5.46 1.67 38.18%
DPS 2.83 6.96 2.00 0.00 0.00 0.00 0.00 -
NAPS 1.75 1.77 1.71 1.70 1.48 1.52 1.99 -2.11%
Adjusted Per Share Value based on latest NOSH - 133,933
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 96.63 104.34 91.93 91.03 78.88 74.37 69.37 5.67%
EPS 10.65 10.41 8.13 4.01 1.10 -2.87 0.80 53.91%
DPS 2.59 5.83 1.64 0.00 0.00 0.00 0.00 -
NAPS 1.6013 1.4833 1.398 1.1675 0.9926 0.7984 0.9566 8.96%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 1.66 1.99 1.65 1.77 0.68 0.64 0.80 -
P/RPS 1.57 1.60 1.47 1.34 0.58 0.45 0.55 19.09%
P/EPS 14.26 16.03 16.59 30.29 41.41 -11.73 47.92 -18.28%
EY 7.01 6.24 6.03 3.30 2.42 -8.53 2.09 22.33%
DY 1.71 3.50 1.21 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.12 0.96 1.04 0.46 0.42 0.40 15.50%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 06/08/07 06/09/06 18/08/05 19/08/04 29/08/03 16/08/02 28/08/01 -
Price 1.62 2.14 1.70 1.74 0.79 0.60 1.00 -
P/RPS 1.53 1.72 1.51 1.31 0.67 0.42 0.69 14.18%
P/EPS 13.91 17.23 17.09 29.78 48.11 -10.99 59.90 -21.59%
EY 7.19 5.80 5.85 3.36 2.08 -9.10 1.67 27.53%
DY 1.75 3.25 1.18 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 1.21 0.99 1.02 0.53 0.39 0.50 10.89%

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