[NHB] YoY TTM Result on 31-Mar-2005 [#1]

Stock
[NHB] NUENERGY HOLDINGS BERHAD
Announcement Date
12-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 11.15%
YoY- 220.8%
Quarter Report
Latest QR
Upcoming QR
NHB's Result
NHB's Financial Summary
View:
Show?
TTM Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 193,615 192,666 198,231 176,409 172,990 157,342 137,668 5.84%
PBT 16,813 27,800 32,272 21,599 13,456 6,564 -1,672 -
Tax -1,976 444 -4,686 -6,082 -8,619 -5,531 -3,458 -8.89%
NP 14,837 28,244 27,586 15,517 4,837 1,033 -5,130 -
-
NP to SH 9,643 22,437 19,050 15,517 4,837 1,033 -5,805 -
-
Tax Rate 11.75% -1.60% 14.52% 28.16% 64.05% 84.26% - -
Total Cost 178,778 164,422 170,645 160,892 168,153 156,309 142,798 3.81%
-
Net Worth 343,620 295,706 283,395 265,123 218,820 193,469 182,783 11.08%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div 8,189 9,957 9,653 - - - - -
Div Payout % 84.93% 44.38% 50.67% - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 343,620 295,706 283,395 265,123 218,820 193,469 182,783 11.08%
NOSH 200,947 170,928 158,321 156,877 131,030 130,722 93,734 13.53%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 7.66% 14.66% 13.92% 8.80% 2.80% 0.66% -3.73% -
ROE 2.81% 7.59% 6.72% 5.85% 2.21% 0.53% -3.18% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 96.35 112.72 125.21 112.45 132.02 120.36 146.87 -6.77%
EPS 4.80 13.13 12.03 9.89 3.69 0.79 -6.19 -
DPS 4.08 5.83 6.10 0.00 0.00 0.00 0.00 -
NAPS 1.71 1.73 1.79 1.69 1.67 1.48 1.95 -2.16%
Adjusted Per Share Value based on latest NOSH - 156,877
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 99.28 98.79 101.64 90.45 88.70 80.68 70.59 5.84%
EPS 4.94 11.50 9.77 7.96 2.48 0.53 -2.98 -
DPS 4.20 5.11 4.95 0.00 0.00 0.00 0.00 -
NAPS 1.7619 1.5162 1.4531 1.3594 1.122 0.992 0.9372 11.08%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 0.73 2.00 1.76 1.81 1.56 0.50 1.21 -
P/RPS 0.76 1.77 1.41 1.61 1.18 0.42 0.82 -1.25%
P/EPS 15.21 15.24 14.63 18.30 42.26 63.27 -19.54 -
EY 6.57 6.56 6.84 5.46 2.37 1.58 -5.12 -
DY 5.58 2.91 3.46 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 1.16 0.98 1.07 0.93 0.34 0.62 -5.91%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 20/05/08 22/05/07 14/06/06 12/05/05 27/05/04 29/05/03 23/05/02 -
Price 0.83 1.95 1.90 1.90 1.68 0.51 0.78 -
P/RPS 0.86 1.73 1.52 1.69 1.27 0.42 0.53 8.39%
P/EPS 17.30 14.86 15.79 19.21 45.51 64.54 -12.59 -
EY 5.78 6.73 6.33 5.21 2.20 1.55 -7.94 -
DY 4.91 2.99 3.21 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 1.13 1.06 1.12 1.01 0.34 0.40 3.43%

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