[NHB] YoY TTM Result on 31-Dec-2008 [#4]

Stock

[NHB] NUENERGY HOLDINGS BERHAD

Announcement Date

23-Feb-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2008

Quarter

31-Dec-2008 [#4]

Profit Trend

QoQ- 63.21%

YoY- 92.98%

Quarter Report

NHB's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	CAGR
TTM Result
Revenue	133,774	178,920	187,011	214,240	190,814	197,787	190,503	-5.71%
YoY %	-25.23%	-4.33%	-12.71%	12.28%	-3.53%	3.82%	-	-
Horiz. %	70.22%	93.92%	98.17%	112.46%	100.16%	103.82%	100.00%	-
PBT	18,542	23,644	10,417	31,934	14,865	31,654	30,598	-8.00%
YoY %	-21.58%	126.98%	-67.38%	114.83%	-53.04%	3.45%	-	-
Horiz. %	60.60%	77.27%	34.04%	104.37%	48.58%	103.45%	100.00%	-
Tax	-4,400	-4,789	-7,957	-7,119	-1,750	-200	-5,777	-4.43%
YoY %	8.12%	39.81%	-11.77%	-306.80%	-775.00%	96.54%	-	-
Horiz. %	76.16%	82.90%	137.74%	123.23%	30.29%	3.46%	100.00%	-
NP	14,142	18,855	2,460	24,815	13,115	31,454	24,821	-8.94%
YoY %	-25.00%	666.46%	-90.09%	89.21%	-58.30%	26.72%	-	-
Horiz. %	56.98%	75.96%	9.91%	99.98%	52.84%	126.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	12,337	18,668	-4,121	15,859	8,218	24,477	18,335	-6.38%
YoY %	-33.91%	553.00%	-125.99%	92.98%	-66.43%	33.50%	-	-
Horiz. %	67.29%	101.82%	-22.48%	86.50%	44.82%	133.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.73%	20.25%	76.38%	22.29%	11.77%	0.63%	18.88%	-
YoY %	17.19%	-73.49%	242.66%	89.38%	1,768.25%	-96.66%	-	-
Horiz. %	125.69%	107.26%	404.56%	118.06%	62.34%	3.34%	100.00%	-
Total Cost	119,632	160,065	184,551	189,425	177,699	166,333	165,682	-5.28%
YoY %	-25.26%	-13.27%	-2.57%	6.60%	6.83%	0.39%	-	-
Horiz. %	72.21%	96.61%	111.39%	114.33%	107.25%	100.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	375,123	188,180	343,399	399,582	272,999	168,465	323,210	2.51%
YoY %	99.34%	-45.20%	-14.06%	46.37%	62.05%	-47.88%	-	-
Horiz. %	116.06%	58.22%	106.25%	123.63%	84.46%	52.12%	100.00%	-

	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	CAGR
Dividend
Div	8,889	15,995	5,099	3,936	8,189	9,957	9,653	-1.36%
YoY %	-44.43%	213.69%	29.55%	-51.94%	-17.76%	3.15%	-	-
Horiz. %	92.09%	165.70%	52.82%	40.77%	84.83%	103.15%	100.00%	-
Div Payout %	72.05%	85.68%	0.00%	24.82%	99.66%	40.68%	52.65%	-
YoY %	-15.91%	0.00%	0.00%	-75.10%	144.99%	-22.74%	-	-
Horiz. %	136.85%	162.74%	0.00%	47.14%	189.29%	77.26%	100.00%	-

	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	CAGR
Equity
Net Worth	375,123	188,180	343,399	399,582	272,999	168,465	323,210	2.51%
YoY %	99.34%	-45.20%	-14.06%	46.37%	62.05%	-47.88%	-	-
Horiz. %	116.06%	58.22%	106.25%	123.63%	84.46%	52.12%	100.00%	-
NOSH	177,783	188,180	169,999	196,838	272,999	168,465	161,605	1.60%
YoY %	-5.53%	10.69%	-13.64%	-27.90%	62.05%	4.24%	-	-
Horiz. %	110.01%	116.44%	105.19%	121.80%	168.93%	104.24%	100.00%	-

	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	CAGR
Ratio Analysis
NP Margin	10.57%	10.54%	1.32%	11.58%	6.87%	15.90%	13.03%	-
YoY %	0.28%	698.48%	-88.60%	68.56%	-56.79%	22.03%	-	-
Horiz. %	81.12%	80.89%	10.13%	88.87%	52.72%	122.03%	100.00%	-
ROE	3.29%	9.92%	-1.20%	3.97%	3.01%	14.53%	5.67%	-
YoY %	-66.83%	926.67%	-130.23%	31.89%	-79.28%	156.26%	-	-
Horiz. %	58.02%	174.96%	-21.16%	70.02%	53.09%	256.26%	100.00%	-

	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	CAGR
Per Share
RPS	75.25	95.08	110.01	108.84	69.90	117.41	117.88	-7.20%
YoY %	-20.86%	-13.57%	1.07%	55.71%	-40.47%	-0.40%	-	-
Horiz. %	63.84%	80.66%	93.32%	92.33%	59.30%	99.60%	100.00%	-
EPS	6.94	9.92	-2.42	8.06	3.01	14.53	11.35	-7.86%
YoY %	-30.04%	509.92%	-130.02%	167.77%	-79.28%	28.02%	-	-
Horiz. %	61.15%	87.40%	-21.32%	71.01%	26.52%	128.02%	100.00%	-
DPS	5.00	8.50	3.00	2.00	3.00	5.91	5.97	-2.91%
YoY %	-41.18%	183.33%	50.00%	-33.33%	-49.24%	-1.01%	-	-
Horiz. %	83.75%	142.38%	50.25%	33.50%	50.25%	98.99%	100.00%	-
NAPS	2.11	1.00	2.02	2.03	1.00	1.00	2.00	0.89%
YoY %	111.00%	-50.50%	-0.49%	103.00%	0.00%	-50.00%	-	-
Horiz. %	105.50%	50.00%	101.00%	101.50%	50.00%	50.00%	100.00%	-

	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	CAGR
Adjusted Per Share Value based on latest NOSH - 196,838
RPS	69.39	92.81	97.01	111.13	98.98	102.60	98.82	-5.71%
YoY %	-25.23%	-4.33%	-12.71%	12.28%	-3.53%	3.83%	-	-
Horiz. %	70.22%	93.92%	98.17%	112.46%	100.16%	103.83%	100.00%	-
EPS	6.40	9.68	-2.14	8.23	4.26	12.70	9.51	-6.38%
YoY %	-33.88%	552.34%	-126.00%	93.19%	-66.46%	33.54%	-	-
Horiz. %	67.30%	101.79%	-22.50%	86.54%	44.79%	133.54%	100.00%	-
DPS	4.61	8.30	2.65	2.04	4.25	5.17	5.01	-1.37%
YoY %	-44.46%	213.21%	29.90%	-52.00%	-17.79%	3.19%	-	-
Horiz. %	92.02%	165.67%	52.89%	40.72%	84.83%	103.19%	100.00%	-
NAPS	1.9459	0.9762	1.7813	2.0728	1.4161	0.8739	1.6766	2.51%
YoY %	99.33%	-45.20%	-14.06%	46.37%	62.04%	-47.88%	-	-
Horiz. %	116.06%	58.22%	106.24%	123.63%	84.46%	52.12%	100.00%	-

	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/11	30/12/10	31/12/09	31/12/08	31/12/07	29/12/06	30/12/05	-
Price	0.68	1.00	0.88	0.54	1.15	2.00	1.44	-
P/RPS	0.90	1.05	0.80	0.50	1.65	1.70	1.22	-4.94%
YoY %	-14.29%	31.25%	60.00%	-69.70%	-2.94%	39.34%	-	-
Horiz. %	73.77%	86.07%	65.57%	40.98%	135.25%	139.34%	100.00%	-
P/EPS	9.80	10.08	-36.30	6.70	38.20	13.77	12.69	-4.21%
YoY %	-2.78%	127.77%	-641.79%	-82.46%	177.41%	8.51%	-	-
Horiz. %	77.23%	79.43%	-286.05%	52.80%	301.02%	108.51%	100.00%	-
EY	10.20	9.92	-2.75	14.92	2.62	7.26	7.88	4.39%
YoY %	2.82%	460.73%	-118.43%	469.47%	-63.91%	-7.87%	-	-
Horiz. %	129.44%	125.89%	-34.90%	189.34%	33.25%	92.13%	100.00%	-
DY	7.35	8.50	3.41	3.70	2.61	2.96	4.15	9.99%
YoY %	-13.53%	149.27%	-7.84%	41.76%	-11.82%	-28.67%	-	-
Horiz. %	177.11%	204.82%	82.17%	89.16%	62.89%	71.33%	100.00%	-
P/NAPS	0.32	1.00	0.44	0.27	1.15	2.00	0.72	-12.63%
YoY %	-68.00%	127.27%	62.96%	-76.52%	-42.50%	177.78%	-	-
Horiz. %	44.44%	138.89%	61.11%	37.50%	159.72%	277.78%	100.00%	-

	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	CAGR
Price Multiplier on Announcement Date
Date	29/02/12	25/02/11	23/02/10	23/02/09	19/02/08	27/02/07	10/03/06	-
Price	0.80	1.00	0.94	0.55	0.89	2.01	1.70	-
P/RPS	1.06	1.05	0.85	0.51	1.27	1.71	1.44	-4.97%
YoY %	0.95%	23.53%	66.67%	-59.84%	-25.73%	18.75%	-	-
Horiz. %	73.61%	72.92%	59.03%	35.42%	88.19%	118.75%	100.00%	-
P/EPS	11.53	10.08	-38.78	6.83	29.57	13.83	14.98	-4.26%
YoY %	14.38%	125.99%	-667.79%	-76.90%	113.81%	-7.68%	-	-
Horiz. %	76.97%	67.29%	-258.88%	45.59%	197.40%	92.32%	100.00%	-
EY	8.67	9.92	-2.58	14.65	3.38	7.23	6.67	4.46%
YoY %	-12.60%	484.50%	-117.61%	333.43%	-53.25%	8.40%	-	-
Horiz. %	129.99%	148.73%	-38.68%	219.64%	50.67%	108.40%	100.00%	-
DY	6.25	8.50	3.19	3.64	3.37	2.94	3.51	10.08%
YoY %	-26.47%	166.46%	-12.36%	8.01%	14.63%	-16.24%	-	-
Horiz. %	178.06%	242.17%	90.88%	103.70%	96.01%	83.76%	100.00%	-
P/NAPS	0.38	1.00	0.47	0.27	0.89	2.01	0.85	-12.55%
YoY %	-62.00%	112.77%	74.07%	-69.66%	-55.72%	136.47%	-	-
Horiz. %	44.71%	117.65%	55.29%	31.76%	104.71%	236.47%	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