[NHB] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 33.36%
YoY- -125.99%
Quarter Report
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 195,476 193,160 188,452 114,107 183,318 181,164 175,764 7.33%
PBT 18,770 18,808 20,812 10,417 -509 -11,276 -40,904 -
Tax -6,630 -5,582 -3,740 -7,957 -3,326 -1,258 3,744 -
NP 12,140 13,226 17,072 2,460 -3,836 -12,534 -37,160 -
-
NP to SH 9,262 10,018 12,832 -4,121 -6,184 -14,188 -37,680 -
-
Tax Rate 35.32% 29.68% 17.97% 76.38% - - - -
Total Cost 183,336 179,934 171,380 111,647 187,154 193,698 212,924 -9.48%
-
Net Worth 353,332 364,115 373,637 379,025 386,499 394,111 396,424 -7.37%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - 5,629 - - - -
Div Payout % - - - 0.00% - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 353,332 364,115 373,637 379,025 386,499 394,111 396,424 -7.37%
NOSH 192,972 192,653 188,705 187,636 193,249 197,055 196,249 -1.11%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 6.21% 6.85% 9.06% 2.16% -2.09% -6.92% -21.14% -
ROE 2.62% 2.75% 3.43% -1.09% -1.60% -3.60% -9.50% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 101.30 100.26 99.87 60.81 94.86 91.94 89.56 8.55%
EPS 4.80 5.20 6.80 -2.20 -3.20 -7.20 -19.20 -
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 1.831 1.89 1.98 2.02 2.00 2.00 2.02 -6.33%
Adjusted Per Share Value based on latest NOSH - 169,999
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 101.40 100.20 97.76 59.19 95.09 93.98 91.17 7.34%
EPS 4.80 5.20 6.66 -2.14 -3.21 -7.36 -19.55 -
DPS 0.00 0.00 0.00 2.92 0.00 0.00 0.00 -
NAPS 1.8328 1.8888 1.9382 1.9661 2.0049 2.0444 2.0564 -7.38%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.95 0.91 1.03 0.88 0.95 0.95 0.64 -
P/RPS 0.94 0.91 1.03 1.45 1.00 1.03 0.71 20.55%
P/EPS 19.79 17.50 15.15 -40.07 -29.69 -13.19 -3.33 -
EY 5.05 5.71 6.60 -2.50 -3.37 -7.58 -30.00 -
DY 0.00 0.00 0.00 3.41 0.00 0.00 0.00 -
P/NAPS 0.52 0.48 0.52 0.44 0.48 0.48 0.32 38.17%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 29/11/10 16/08/10 14/05/10 23/02/10 26/10/09 30/07/09 19/05/09 -
Price 1.02 0.96 1.02 0.94 0.94 1.00 0.79 -
P/RPS 1.01 0.96 1.02 1.55 0.99 1.09 0.88 9.61%
P/EPS 21.25 18.46 15.00 -42.80 -29.37 -13.89 -4.11 -
EY 4.71 5.42 6.67 -2.34 -3.40 -7.20 -24.30 -
DY 0.00 0.00 0.00 3.19 0.00 0.00 0.00 -
P/NAPS 0.56 0.51 0.52 0.47 0.47 0.50 0.39 27.24%

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