[NHB] YoY TTM Result on 31-Dec-2017 [#4]

Stock
[NHB] NUENERGY HOLDINGS BERHAD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 15.36%
YoY- -264.36%
Quarter Report
Latest QR
Upcoming QR
NHB's Result
NHB's Financial Summary
View:
Show?
TTM Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 12,693 25,791 24,527 16,307 21,653 31,480 42,411 -18.19%
PBT 50,825 14,035 -102,292 -723 3,899 -12,446 -53,263 -
Tax -636 -388 260 13,103 -129 -771 -543 2.66%
NP 50,189 13,647 -102,032 12,380 3,770 -13,217 -53,806 -
-
NP to SH 34,453 15,267 -98,285 -9,607 5,845 -11,943 -41,134 -
-
Tax Rate 1.25% 2.76% - - 3.31% - - -
Total Cost -37,496 12,144 126,559 3,927 17,883 44,697 96,217 -
-
Net Worth 215,345 180,021 191,800 292,194 302,289 325,247 296,796 -5.20%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - - - - 4,395 6,183 -
Div Payout % - - - - - 0.00% 0.00% -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 215,345 180,021 191,800 292,194 302,289 325,247 296,796 -5.20%
NOSH 195,025 195,025 195,025 195,025 172,737 175,809 176,664 1.66%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 395.41% 52.91% -416.00% 75.92% 17.41% -41.99% -126.87% -
ROE 16.00% 8.48% -51.24% -3.29% 1.93% -3.67% -13.86% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 6.72 13.65 12.94 8.59 12.54 17.91 24.01 -19.10%
EPS 18.24 8.08 -51.86 -5.06 3.38 -6.79 -23.28 -
DPS 0.00 0.00 0.00 0.00 0.00 2.50 3.50 -
NAPS 1.14 0.953 1.012 1.54 1.75 1.85 1.68 -6.25%
Adjusted Per Share Value based on latest NOSH - 195,025
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 6.58 13.38 12.72 8.46 11.23 16.33 22.00 -18.20%
EPS 17.87 7.92 -50.98 -4.98 3.03 -6.20 -21.34 -
DPS 0.00 0.00 0.00 0.00 0.00 2.28 3.21 -
NAPS 1.1171 0.9338 0.9949 1.5157 1.5681 1.6872 1.5396 -5.20%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.56 0.425 0.465 0.60 0.855 0.815 0.71 -
P/RPS 8.33 3.11 3.59 6.98 6.82 4.55 2.96 18.80%
P/EPS 3.07 5.26 -0.90 -11.85 25.27 -12.00 -3.05 -
EY 32.57 19.02 -111.52 -8.44 3.96 -8.34 -32.79 -
DY 0.00 0.00 0.00 0.00 0.00 3.07 4.93 -
P/NAPS 0.49 0.45 0.46 0.39 0.49 0.44 0.42 2.60%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 05/03/21 28/02/20 28/02/19 28/02/18 28/02/17 29/02/16 25/02/15 -
Price 0.575 0.30 0.435 0.625 0.825 0.81 0.70 -
P/RPS 8.56 2.20 3.36 7.27 6.58 4.52 2.92 19.61%
P/EPS 3.15 3.71 -0.84 -12.34 24.38 -11.92 -3.01 -
EY 31.72 26.94 -119.21 -8.10 4.10 -8.39 -33.26 -
DY 0.00 0.00 0.00 0.00 0.00 3.09 5.00 -
P/NAPS 0.50 0.31 0.43 0.41 0.47 0.44 0.42 2.94%

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