[NHB] YoY TTM Result on 30-Jun-2012 [#2]

Stock
[NHB] NUENERGY HOLDINGS BERHAD
Announcement Date
24-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -8.39%
YoY- -31.6%
Quarter Report
Latest QR
Upcoming QR
NHB's Result
NHB's Financial Summary
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 38,171 74,824 134,656 142,051 144,472 193,009 203,101 -24.30%
PBT -53,007 191,896 2,864 17,410 17,764 25,459 13,584 -
Tax -760 -2,243 -5,045 -5,415 -3,090 -10,119 -5,933 -28.98%
NP -53,767 189,653 -2,181 11,995 14,674 15,340 7,651 -
-
NP to SH -41,079 127,644 -4,098 10,552 15,426 7,982 486 -
-
Tax Rate - 1.17% 176.15% 31.10% 17.39% 39.75% 43.68% -
Total Cost 91,938 -114,829 136,837 130,056 129,798 177,669 195,450 -11.80%
-
Net Worth 300,190 305,000 371,360 404,414 369,266 378,210 387,666 -4.17%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 6,183 195,760 8,564 8,889 15,995 5,099 3,936 7.81%
Div Payout % 0.00% 153.36% 0.00% 84.24% 103.69% 63.89% 810.04% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 300,190 305,000 371,360 404,414 369,266 378,210 387,666 -4.17%
NOSH 175,550 174,285 168,800 193,499 193,333 200,111 193,833 -1.63%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin -140.86% 253.47% -1.62% 8.44% 10.16% 7.95% 3.77% -
ROE -13.68% 41.85% -1.10% 2.61% 4.18% 2.11% 0.13% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 21.74 42.93 79.77 73.41 74.73 96.45 104.78 -23.04%
EPS -23.40 73.24 -2.43 5.45 7.98 3.99 0.25 -
DPS 3.52 112.32 5.07 4.59 8.27 2.55 2.03 9.60%
NAPS 1.71 1.75 2.20 2.09 1.91 1.89 2.00 -2.57%
Adjusted Per Share Value based on latest NOSH - 193,499
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 19.57 38.37 69.05 72.84 74.08 98.97 104.14 -24.30%
EPS -21.06 65.45 -2.10 5.41 7.91 4.09 0.25 -
DPS 3.17 100.38 4.39 4.56 8.20 2.62 2.02 7.79%
NAPS 1.5392 1.5639 1.9042 2.0737 1.8934 1.9393 1.9878 -4.17%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.82 0.825 1.49 0.87 0.88 0.91 0.95 -
P/RPS 3.77 1.92 1.87 1.19 1.18 0.94 0.91 26.71%
P/EPS -3.50 1.13 -61.37 15.95 11.03 22.81 378.89 -
EY -28.54 88.77 -1.63 6.27 9.07 4.38 0.26 -
DY 4.30 136.15 3.41 5.28 9.40 2.80 2.14 12.32%
P/NAPS 0.48 0.47 0.68 0.42 0.46 0.48 0.48 0.00%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 19/08/15 25/08/14 26/08/13 24/08/12 15/08/11 16/08/10 30/07/09 -
Price 0.775 1.01 1.79 0.96 0.80 0.96 1.00 -
P/RPS 3.56 2.35 2.24 1.31 1.07 1.00 0.95 24.61%
P/EPS -3.31 1.38 -73.73 17.60 10.03 24.07 398.83 -
EY -30.19 72.51 -1.36 5.68 9.97 4.15 0.25 -
DY 4.54 111.21 2.83 4.79 10.34 2.65 2.03 14.34%
P/NAPS 0.45 0.58 0.81 0.46 0.42 0.51 0.50 -1.73%

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