[NHB] YoY TTM Result on 31-Mar-2013 [#1]

Stock

[NHB] NUENERGY HOLDINGS BERHAD

Announcement Date

20-May-2013

Admission Sponsor

Sponsor

Financial Year

31-Dec-2013

Quarter

31-Mar-2013 [#1]

Profit Trend

QoQ- -2642.16%

YoY- -124.28%

Quarter Report

NHB's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
TTM Result
Revenue	28,012	41,662	99,159	136,598	137,267	162,491	190,183	-27.30%
YoY %	-32.76%	-57.98%	-27.41%	-0.49%	-15.52%	-14.56%	-	-
Horiz. %	14.73%	21.91%	52.14%	71.82%	72.18%	85.44%	100.00%	-
PBT	-14,349	-53,369	195,399	3,777	18,191	20,643	25,846	-
YoY %	73.11%	-127.31%	5,073.39%	-79.24%	-11.88%	-20.13%	-	-
Horiz. %	-55.52%	-206.49%	756.01%	14.61%	70.38%	79.87%	100.00%	-
Tax	-710	-507	-3,114	-5,069	-4,973	-4,491	-9,828	-35.43%
YoY %	-40.04%	83.72%	38.57%	-1.93%	-10.73%	54.30%	-	-
Horiz. %	7.22%	5.16%	31.68%	51.58%	50.60%	45.70%	100.00%	-
NP	-15,059	-53,876	192,285	-1,292	13,218	16,152	16,018	-
YoY %	72.05%	-128.02%	14,982.74%	-109.77%	-18.16%	0.84%	-	-
Horiz. %	-94.01%	-336.35%	1,200.43%	-8.07%	82.52%	100.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-13,554	-41,228	129,616	-2,797	11,519	16,647	8,507	-
YoY %	67.12%	-131.81%	4,734.11%	-124.28%	-30.80%	95.69%	-	-
Horiz. %	-159.33%	-484.64%	1,523.64%	-32.88%	135.41%	195.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-	1.59%	134.21%	27.34%	21.76%	38.03%	-
YoY %	-	-	-98.82%	390.89%	25.64%	-42.78%	-	-
Horiz. %	-	-	4.18%	352.91%	71.89%	57.22%	100.00%	-
Total Cost	43,071	95,538	-93,126	137,890	124,049	146,339	174,165	-20.75%
YoY %	-54.92%	202.59%	-167.54%	11.16%	-15.23%	-15.98%	-	-
Horiz. %	24.73%	54.85%	-53.47%	79.17%	71.22%	84.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	297,201	309,754	313,971	357,207	380,069	385,774	373,637	-3.73%
YoY %	-4.05%	-1.34%	-12.10%	-6.02%	-1.48%	3.25%	-	-
Horiz. %	79.54%	82.90%	84.03%	95.60%	101.72%	103.25%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	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%	151.03%	0.00%	77.17%	96.09%	59.95%	-
YoY %	0.00%	0.00%	0.00%	0.00%	-19.69%	60.28%	-	-
Horiz. %	0.00%	0.00%	251.93%	0.00%	128.72%	160.28%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Equity
Net Worth	297,201	309,754	313,971	357,207	380,069	385,774	373,637	-3.73%
YoY %	-4.05%	-1.34%	-12.10%	-6.02%	-1.48%	3.25%	-	-
Horiz. %	79.54%	82.90%	84.03%	95.60%	101.72%	103.25%	100.00%	-
NOSH	172,791	181,142	174,428	166,142	184,499	197,833	188,705	-1.45%
YoY %	-4.61%	3.85%	4.99%	-9.95%	-6.74%	4.84%	-	-
Horiz. %	91.57%	95.99%	92.43%	88.04%	97.77%	104.84%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Ratio Analysis
NP Margin	-53.76%	-129.32%	193.92%	-0.95%	9.63%	9.94%	8.42%	-
YoY %	58.43%	-166.69%	20,512.63%	-109.87%	-3.12%	18.05%	-	-
Horiz. %	-638.48%	-1,535.87%	2,303.09%	-11.28%	114.37%	118.05%	100.00%	-
ROE	-4.56%	-13.31%	41.28%	-0.78%	3.03%	4.32%	2.28%	-
YoY %	65.74%	-132.24%	5,392.31%	-125.74%	-29.86%	89.47%	-	-
Horiz. %	-200.00%	-583.77%	1,810.53%	-34.21%	132.89%	189.47%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Per Share
RPS	16.21	23.00	56.85	82.22	74.40	82.14	100.78	-26.23%
YoY %	-29.52%	-59.54%	-30.86%	10.51%	-9.42%	-18.50%	-	-
Horiz. %	16.08%	22.82%	56.41%	81.58%	73.82%	81.50%	100.00%	-
EPS	-7.84	-22.76	74.31	-1.68	6.24	8.41	4.51	-
YoY %	65.55%	-130.63%	4,523.21%	-126.92%	-25.80%	86.47%	-	-
Horiz. %	-173.84%	-504.66%	1,647.67%	-37.25%	138.36%	186.47%	100.00%	-
DPS	2.50	3.41	112.23	5.15	4.82	8.09	2.70	-1.27%
YoY %	-26.69%	-96.96%	2,079.22%	6.85%	-40.42%	199.63%	-	-
Horiz. %	92.59%	126.30%	4,156.67%	190.74%	178.52%	299.63%	100.00%	-
NAPS	1.72	1.71	1.80	2.15	2.06	1.95	1.98	-2.31%
YoY %	0.58%	-5.00%	-16.28%	4.37%	5.64%	-1.52%	-	-
Horiz. %	86.87%	86.36%	90.91%	108.59%	104.04%	98.48%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Adjusted Per Share Value based on latest NOSH - 166,142
RPS	14.36	21.36	50.84	70.04	70.38	83.32	97.52	-27.31%
YoY %	-32.77%	-57.99%	-27.41%	-0.48%	-15.53%	-14.56%	-	-
Horiz. %	14.73%	21.90%	52.13%	71.82%	72.17%	85.44%	100.00%	-
EPS	-6.95	-21.14	66.46	-1.43	5.91	8.54	4.36	-
YoY %	67.12%	-131.81%	4,747.55%	-124.20%	-30.80%	95.87%	-	-
Horiz. %	-159.40%	-484.86%	1,524.31%	-32.80%	135.55%	195.87%	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	1.5239	1.5883	1.6099	1.8316	1.9488	1.9781	1.9158	-3.73%
YoY %	-4.05%	-1.34%	-12.10%	-6.01%	-1.48%	3.25%	-	-
Horiz. %	79.54%	82.91%	84.03%	95.60%	101.72%	103.25%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/16	31/03/15	31/03/14	29/03/13	30/03/12	31/03/11	31/03/10	-
Price	0.795	0.715	0.75	0.98	0.81	1.06	1.03	-
P/RPS	4.90	3.11	1.32	1.19	1.09	1.29	1.02	29.86%
YoY %	57.56%	135.61%	10.92%	9.17%	-15.50%	26.47%	-	-
Horiz. %	480.39%	304.90%	129.41%	116.67%	106.86%	126.47%	100.00%	-
P/EPS	-10.13	-3.14	1.01	-58.21	12.97	12.60	22.85	-
YoY %	-222.61%	-410.89%	101.74%	-548.80%	2.94%	-44.86%	-	-
Horiz. %	-44.33%	-13.74%	4.42%	-254.75%	56.76%	55.14%	100.00%	-
EY	-9.87	-31.83	99.08	-1.72	7.71	7.94	4.38	-
YoY %	68.99%	-132.13%	5,860.47%	-122.31%	-2.90%	81.28%	-	-
Horiz. %	-225.34%	-726.71%	2,262.10%	-39.27%	176.03%	181.28%	100.00%	-
DY	3.14	4.77	149.64	5.26	5.95	7.63	2.62	3.06%
YoY %	-34.17%	-96.81%	2,744.87%	-11.60%	-22.02%	191.22%	-	-
Horiz. %	119.85%	182.06%	5,711.45%	200.76%	227.10%	291.22%	100.00%	-
P/NAPS	0.46	0.42	0.42	0.46	0.39	0.54	0.52	-2.02%
YoY %	9.52%	0.00%	-8.70%	17.95%	-27.78%	3.85%	-	-
Horiz. %	88.46%	80.77%	80.77%	88.46%	75.00%	103.85%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Price Multiplier on Announcement Date
Date	31/05/16	27/05/15	19/05/14	20/05/13	21/05/12	20/05/11	14/05/10	-
Price	0.80	0.815	0.775	0.99	0.90	0.95	1.02	-
P/RPS	4.93	3.54	1.36	1.20	1.21	1.16	1.01	30.21%
YoY %	39.27%	160.29%	13.33%	-0.83%	4.31%	14.85%	-	-
Horiz. %	488.12%	350.50%	134.65%	118.81%	119.80%	114.85%	100.00%	-
P/EPS	-10.20	-3.58	1.04	-58.81	14.42	11.29	22.63	-
YoY %	-184.92%	-444.23%	101.77%	-507.84%	27.72%	-50.11%	-	-
Horiz. %	-45.07%	-15.82%	4.60%	-259.88%	63.72%	49.89%	100.00%	-
EY	-9.81	-27.93	95.88	-1.70	6.94	8.86	4.42	-
YoY %	64.88%	-129.13%	5,740.00%	-124.50%	-21.67%	100.45%	-	-
Horiz. %	-221.95%	-631.90%	2,169.23%	-38.46%	157.01%	200.45%	100.00%	-
DY	3.13	4.19	144.81	5.21	5.35	8.51	2.65	2.81%
YoY %	-25.30%	-97.11%	2,679.46%	-2.62%	-37.13%	221.13%	-	-
Horiz. %	118.11%	158.11%	5,464.53%	196.60%	201.89%	321.13%	100.00%	-
P/NAPS	0.47	0.48	0.43	0.46	0.44	0.49	0.52	-1.66%
YoY %	-2.08%	11.63%	-6.52%	4.55%	-10.20%	-5.77%	-	-
Horiz. %	90.38%	92.31%	82.69%	88.46%	84.62%	94.23%	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