[NHB] YoY TTM Result on 31-Mar-2003 [#1]

Stock
[NHB] NUENERGY HOLDINGS BERHAD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 38.66%
YoY- 117.8%
Quarter Report
Latest QR
Upcoming QR
NHB's Result
NHB's Financial Summary
View:
Show?
TTM Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 198,231 176,409 172,990 157,342 137,668 131,506 89,580 14.14%
PBT 32,272 21,599 13,456 6,564 -1,672 9,670 3,231 46.72%
Tax -4,686 -6,082 -8,619 -5,531 -3,458 -6,482 -1,671 18.74%
NP 27,586 15,517 4,837 1,033 -5,130 3,188 1,560 61.37%
-
NP to SH 19,050 15,517 4,837 1,033 -5,805 2,420 -3,574 -
-
Tax Rate 14.52% 28.16% 64.05% 84.26% - 67.03% 51.72% -
Total Cost 170,645 160,892 168,153 156,309 142,798 128,318 88,020 11.65%
-
Net Worth 283,395 265,123 218,820 193,469 182,783 187,045 186,153 7.25%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 9,653 - - - - - - -
Div Payout % 50.67% - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 283,395 265,123 218,820 193,469 182,783 187,045 186,153 7.25%
NOSH 158,321 156,877 131,030 130,722 93,734 93,522 93,076 9.25%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 13.92% 8.80% 2.80% 0.66% -3.73% 2.42% 1.74% -
ROE 6.72% 5.85% 2.21% 0.53% -3.18% 1.29% -1.92% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 125.21 112.45 132.02 120.36 146.87 140.61 96.24 4.48%
EPS 12.03 9.89 3.69 0.79 -6.19 2.59 -3.84 -
DPS 6.10 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.79 1.69 1.67 1.48 1.95 2.00 2.00 -1.83%
Adjusted Per Share Value based on latest NOSH - 130,722
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 101.64 90.45 88.70 80.68 70.59 67.43 45.93 14.14%
EPS 9.77 7.96 2.48 0.53 -2.98 1.24 -1.83 -
DPS 4.95 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4531 1.3594 1.122 0.992 0.9372 0.9591 0.9545 7.25%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 1.76 1.81 1.56 0.50 1.21 0.93 2.97 -
P/RPS 1.41 1.61 1.18 0.42 0.82 0.66 3.09 -12.25%
P/EPS 14.63 18.30 42.26 63.27 -19.54 35.94 -77.35 -
EY 6.84 5.46 2.37 1.58 -5.12 2.78 -1.29 -
DY 3.46 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.07 0.93 0.34 0.62 0.47 1.49 -6.74%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 14/06/06 12/05/05 27/05/04 29/05/03 23/05/02 25/05/01 - -
Price 1.90 1.90 1.68 0.51 0.78 0.80 0.00 -
P/RPS 1.52 1.69 1.27 0.42 0.53 0.57 0.00 -
P/EPS 15.79 19.21 45.51 64.54 -12.59 30.92 0.00 -
EY 6.33 5.21 2.20 1.55 -7.94 3.23 0.00 -
DY 3.21 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.12 1.01 0.34 0.40 0.40 0.00 -

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
Post a Comment