[NHB] QoQ Quarter Result on 31-Dec-2003 [#4]

Stock
[NHB] NUENERGY HOLDINGS BERHAD
Announcement Date
25-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 338.93%
YoY- 254.41%
Quarter Report
Latest QR
Upcoming QR
NHB's Result
NHB's Financial Summary
View:
Show?
Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 44,469 43,986 44,609 41,332 47,607 39,442 36,961 13.08%
PBT 5,883 5,962 4,739 4,687 1,667 2,363 2,461 78.49%
Tax -2,167 -2,319 -2,577 -3,041 -1,292 -1,709 -1,376 35.24%
NP 3,716 3,643 2,162 1,646 375 654 1,085 126.70%
-
NP to SH 3,716 3,643 2,162 1,646 375 654 1,085 126.70%
-
Tax Rate 36.83% 38.90% 54.38% 64.88% 77.50% 72.32% 55.91% -
Total Cost 40,753 40,343 42,447 39,686 47,232 38,788 35,876 8.84%
-
Net Worth 264,317 227,687 218,820 216,853 192,672 193,584 193,469 23.05%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 3,109 - - - - - - -
Div Payout % 83.68% - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 264,317 227,687 218,820 216,853 192,672 193,584 193,469 23.05%
NOSH 155,481 133,933 131,030 130,634 129,310 130,800 130,722 12.22%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 8.36% 8.28% 4.85% 3.98% 0.79% 1.66% 2.94% -
ROE 1.41% 1.60% 0.99% 0.76% 0.19% 0.34% 0.56% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 28.60 32.84 34.04 31.64 36.82 30.15 28.27 0.77%
EPS 2.39 2.72 1.65 1.26 0.29 0.50 0.83 102.01%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.70 1.70 1.67 1.66 1.49 1.48 1.48 9.65%
Adjusted Per Share Value based on latest NOSH - 130,634
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 23.07 22.82 23.14 21.44 24.70 20.46 19.17 13.10%
EPS 1.93 1.89 1.12 0.85 0.19 0.34 0.56 127.64%
DPS 1.61 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3711 1.1811 1.1351 1.1249 0.9995 1.0042 1.0036 23.05%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.82 1.77 1.56 0.72 0.74 0.68 0.50 -
P/RPS 6.36 5.39 4.58 2.28 2.01 2.26 1.77 134.05%
P/EPS 76.15 65.07 94.55 57.14 255.17 136.00 60.24 16.86%
EY 1.31 1.54 1.06 1.75 0.39 0.74 1.66 -14.56%
DY 1.10 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.04 0.93 0.43 0.50 0.46 0.34 114.30%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 29/11/04 19/08/04 27/05/04 25/02/04 21/11/03 29/08/03 29/05/03 -
Price 1.93 1.74 1.68 1.19 0.70 0.79 0.51 -
P/RPS 6.75 5.30 4.93 3.76 1.90 2.62 1.80 140.79%
P/EPS 80.75 63.97 101.82 94.44 241.38 158.00 61.45 19.91%
EY 1.24 1.56 0.98 1.06 0.41 0.63 1.63 -16.62%
DY 1.04 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.02 1.01 0.72 0.47 0.53 0.34 123.52%

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