[NHB] YoY TTM 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- -179.87%

YoY- -205.48%

Quarter Report

NHB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
TTM Result
Revenue	23,739	36,244	50,076	135,684	139,869	130,610	196,129	-29.64%
YoY %	-34.50%	-27.62%	-63.09%	-2.99%	7.09%	-33.41%	-	-
Horiz. %	12.10%	18.48%	25.53%	69.18%	71.31%	66.59%	100.00%	-
PBT	-2,315	-52,640	191,377	-6,446	17,715	20,475	24,877	-
YoY %	95.60%	-127.51%	3,068.93%	-136.39%	-13.48%	-17.70%	-	-
Horiz. %	-9.31%	-211.60%	769.29%	-25.91%	71.21%	82.30%	100.00%	-
Tax	-171	-925	-1,153	-4,292	-5,931	-2,347	-10,435	-49.57%
YoY %	81.51%	19.77%	73.14%	27.63%	-152.71%	77.51%	-	-
Horiz. %	1.64%	8.86%	11.05%	41.13%	56.84%	22.49%	100.00%	-
NP	-2,486	-53,565	190,224	-10,738	11,784	18,128	14,442	-
YoY %	95.36%	-128.16%	1,871.50%	-191.12%	-35.00%	25.52%	-	-
Horiz. %	-17.21%	-370.90%	1,317.16%	-74.35%	81.60%	125.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-3,951	-40,939	128,359	-11,469	10,873	17,480	7,464	-
YoY %	90.35%	-131.89%	1,219.18%	-205.48%	-37.80%	134.19%	-	-
Horiz. %	-52.93%	-548.49%	1,719.71%	-153.66%	145.67%	234.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-	0.60%	-	33.48%	11.46%	41.95%	-
YoY %	-	-	0.00%	-	192.15%	-72.68%	-	-
Horiz. %	-	-	1.43%	-	79.81%	27.32%	100.00%	-
Total Cost	26,225	89,809	-140,148	146,422	128,085	112,482	181,687	-27.55%
YoY %	-70.80%	164.08%	-195.72%	14.32%	13.87%	-38.09%	-	-
Horiz. %	14.43%	49.43%	-77.14%	80.59%	70.50%	61.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	285,016	327,060	319,008	383,948	357,116	375,610	354,847	-3.58%
YoY %	-12.86%	2.52%	-16.91%	7.51%	-4.92%	5.85%	-	-
Horiz. %	80.32%	92.17%	89.90%	108.20%	100.64%	105.85%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Dividend
Div	4,395	6,183	195,760	8,564	8,889	15,995	5,099	-2.44%
YoY %	-28.92%	-96.84%	2,185.85%	-3.66%	-44.43%	213.69%	-	-
Horiz. %	86.19%	121.26%	3,839.18%	167.95%	174.33%	313.69%	100.00%	-
Div Payout %	0.00%	0.00%	152.51%	0.00%	81.75%	91.51%	68.33%	-
YoY %	0.00%	0.00%	0.00%	0.00%	-10.67%	33.92%	-	-
Horiz. %	0.00%	0.00%	223.20%	0.00%	119.64%	133.92%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Equity
Net Worth	285,016	327,060	319,008	383,948	357,116	375,610	354,847	-3.58%
YoY %	-12.86%	2.52%	-16.91%	7.51%	-4.92%	5.85%	-	-
Horiz. %	80.32%	92.17%	89.90%	108.20%	100.64%	105.85%	100.00%	-
NOSH	172,737	169,461	180,230	169,888	172,520	181,454	193,800	-1.89%
YoY %	1.93%	-5.98%	6.09%	-1.53%	-4.92%	-6.37%	-	-
Horiz. %	89.13%	87.44%	93.00%	87.66%	89.02%	93.63%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Ratio Analysis
NP Margin	-10.47%	-147.79%	379.87%	-7.91%	8.43%	13.88%	7.36%	-
YoY %	92.92%	-138.91%	4,902.40%	-193.83%	-39.27%	88.59%	-	-
Horiz. %	-142.26%	-2,008.02%	5,161.28%	-107.47%	114.54%	188.59%	100.00%	-
ROE	-1.39%	-12.52%	40.24%	-2.99%	3.04%	4.65%	2.10%	-
YoY %	88.90%	-131.11%	1,445.82%	-198.36%	-34.62%	121.43%	-	-
Horiz. %	-66.19%	-596.19%	1,916.19%	-142.38%	144.76%	221.43%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Per Share
RPS	13.74	21.39	27.78	79.87	81.07	71.98	101.20	-28.28%
YoY %	-35.76%	-23.00%	-65.22%	-1.48%	12.63%	-28.87%	-	-
Horiz. %	13.58%	21.14%	27.45%	78.92%	80.11%	71.13%	100.00%	-
EPS	-2.29	-24.16	71.22	-6.75	6.30	9.63	3.85	-
YoY %	90.52%	-133.92%	1,155.11%	-207.14%	-34.58%	150.13%	-	-
Horiz. %	-59.48%	-627.53%	1,849.87%	-175.32%	163.64%	250.13%	100.00%	-
DPS	2.50	3.65	108.62	5.04	5.15	8.82	2.63	-0.84%
YoY %	-31.51%	-96.64%	2,055.16%	-2.14%	-41.61%	235.36%	-	-
Horiz. %	95.06%	138.78%	4,130.04%	191.63%	195.82%	335.36%	100.00%	-
NAPS	1.65	1.93	1.77	2.26	2.07	2.07	1.831	-1.71%
YoY %	-14.51%	9.04%	-21.68%	9.18%	0.00%	13.05%	-	-
Horiz. %	90.11%	105.41%	96.67%	123.43%	113.05%	113.05%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Adjusted Per Share Value based on latest NOSH - 169,888
RPS	12.17	18.58	25.68	69.57	71.72	66.97	100.57	-29.64%
YoY %	-34.50%	-27.65%	-63.09%	-3.00%	7.09%	-33.41%	-	-
Horiz. %	12.10%	18.47%	25.53%	69.18%	71.31%	66.59%	100.00%	-
EPS	-2.03	-20.99	65.82	-5.88	5.58	8.96	3.83	-
YoY %	90.33%	-131.89%	1,219.39%	-205.38%	-37.72%	133.94%	-	-
Horiz. %	-53.00%	-548.04%	1,718.54%	-153.52%	145.69%	233.94%	100.00%	-
DPS	2.25	3.17	100.38	4.39	4.56	8.20	2.62	-2.50%
YoY %	-29.02%	-96.84%	2,186.56%	-3.73%	-44.39%	212.98%	-	-
Horiz. %	85.88%	120.99%	3,831.30%	167.56%	174.05%	312.98%	100.00%	-
NAPS	1.4614	1.677	1.6357	1.9687	1.8311	1.926	1.8195	-3.58%
YoY %	-12.86%	2.52%	-16.91%	7.51%	-4.93%	5.85%	-	-
Horiz. %	80.32%	92.17%	89.90%	108.20%	100.64%	105.85%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Price Multiplier on Financial Quarter End Date
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	5.82	3.93	3.11	2.33	1.13	1.01	0.94	35.47%
YoY %	48.09%	26.37%	33.48%	106.19%	11.88%	7.45%	-	-
Horiz. %	619.15%	418.09%	330.85%	247.87%	120.21%	107.45%	100.00%	-
P/EPS	-34.98	-3.48	1.21	-27.55	14.60	7.58	24.67	-
YoY %	-905.17%	-387.60%	104.39%	-288.70%	92.61%	-69.27%	-	-
Horiz. %	-141.79%	-14.11%	4.90%	-111.67%	59.18%	30.73%	100.00%	-
EY	-2.86	-28.76	82.33	-3.63	6.85	13.20	4.05	-
YoY %	90.06%	-134.93%	2,368.04%	-152.99%	-48.11%	225.93%	-	-
Horiz. %	-70.62%	-710.12%	2,032.84%	-89.63%	169.14%	325.93%	100.00%	-
DY	3.13	4.34	125.57	2.71	5.60	12.08	2.77	2.05%
YoY %	-27.88%	-96.54%	4,533.58%	-51.61%	-53.64%	336.10%	-	-
Horiz. %	113.00%	156.68%	4,533.21%	97.83%	202.17%	436.10%	100.00%	-
P/NAPS	0.48	0.44	0.49	0.82	0.44	0.35	0.52	-1.32%
YoY %	9.09%	-10.20%	-40.24%	86.36%	25.71%	-32.69%	-	-
Horiz. %	92.31%	84.62%	94.23%	157.69%	84.62%	67.31%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Price Multiplier on Announcement Date
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	6.15	3.93	2.81	2.42	1.17	0.99	1.01	35.09%
YoY %	56.49%	39.86%	16.12%	106.84%	18.18%	-1.98%	-	-
Horiz. %	608.91%	389.11%	278.22%	239.60%	115.84%	98.02%	100.00%	-
P/EPS	-36.94	-3.48	1.10	-28.59	15.07	7.37	26.48	-
YoY %	-961.49%	-416.36%	103.85%	-289.71%	104.48%	-72.17%	-	-
Horiz. %	-139.50%	-13.14%	4.15%	-107.97%	56.91%	27.83%	100.00%	-
EY	-2.71	-28.76	91.31	-3.50	6.63	13.57	3.78	-
YoY %	90.58%	-131.50%	2,708.86%	-152.79%	-51.14%	258.99%	-	-
Horiz. %	-71.69%	-760.85%	2,415.61%	-92.59%	175.40%	358.99%	100.00%	-
DY	2.96	4.34	139.25	2.61	5.42	12.42	2.58	2.31%
YoY %	-31.80%	-96.88%	5,235.25%	-51.85%	-56.36%	381.40%	-	-
Horiz. %	114.73%	168.22%	5,397.29%	101.16%	210.08%	481.40%	100.00%	-
P/NAPS	0.51	0.44	0.44	0.85	0.46	0.34	0.56	-1.54%
YoY %	15.91%	0.00%	-48.24%	84.78%	35.29%	-39.29%	-	-
Horiz. %	91.07%	78.57%	78.57%	151.79%	82.14%	60.71%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos