[NHB] QoQ Quarter 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- -16.26%
YoY- 71.97%
Quarter Report
Latest QR
Upcoming QR
NHB's Result
NHB's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 50,914 49,953 46,873 42,763 45,191 44,469 43,986 10.21%
PBT 9,319 8,431 6,999 5,849 3,905 5,883 5,962 34.57%
Tax -851 -1,310 -1,485 -2,131 535 -2,167 -2,319 -48.64%
NP 8,468 7,121 5,514 3,718 4,440 3,716 3,643 75.20%
-
NP to SH 5,782 4,849 3,986 3,718 4,440 3,716 3,643 35.95%
-
Tax Rate 9.13% 15.54% 21.22% 36.43% -13.70% 36.83% 38.90% -
Total Cost 42,446 42,832 41,359 39,045 40,751 40,753 40,343 3.43%
-
Net Worth 323,210 281,242 272,642 265,123 252,854 264,317 227,687 26.22%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 3,232 3,232 3,188 - 3,010 3,109 - -
Div Payout % 55.90% 66.67% 80.00% - 67.80% 83.68% - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 323,210 281,242 272,642 265,123 252,854 264,317 227,687 26.22%
NOSH 161,605 161,633 159,440 156,877 150,508 155,481 133,933 13.29%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 16.63% 14.26% 11.76% 8.69% 9.82% 8.36% 8.28% -
ROE 1.79% 1.72% 1.46% 1.40% 1.76% 1.41% 1.60% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 31.51 30.91 29.40 27.26 30.03 28.60 32.84 -2.71%
EPS 3.60 3.00 2.50 2.40 2.95 2.39 2.72 20.48%
DPS 2.00 2.00 2.00 0.00 2.00 2.00 0.00 -
NAPS 2.00 1.74 1.71 1.69 1.68 1.70 1.70 11.41%
Adjusted Per Share Value based on latest NOSH - 156,877
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 26.41 25.91 24.31 22.18 23.44 23.07 22.82 10.20%
EPS 3.00 2.52 2.07 1.93 2.30 1.93 1.89 35.95%
DPS 1.68 1.68 1.65 0.00 1.56 1.61 0.00 -
NAPS 1.6766 1.4589 1.4143 1.3753 1.3116 1.3711 1.1811 26.22%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.44 1.61 1.65 1.81 1.81 1.82 1.77 -
P/RPS 4.57 5.21 5.61 6.64 6.03 6.36 5.39 -10.39%
P/EPS 40.25 53.67 66.00 76.37 61.36 76.15 65.07 -27.33%
EY 2.48 1.86 1.52 1.31 1.63 1.31 1.54 37.27%
DY 1.39 1.24 1.21 0.00 1.10 1.10 0.00 -
P/NAPS 0.72 0.93 0.96 1.07 1.08 1.07 1.04 -21.68%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 10/03/06 14/11/05 18/08/05 12/05/05 28/02/05 29/11/04 19/08/04 -
Price 1.70 1.59 1.70 1.90 1.92 1.93 1.74 -
P/RPS 5.40 5.14 5.78 6.97 6.39 6.75 5.30 1.25%
P/EPS 47.51 53.00 68.00 80.17 65.08 80.75 63.97 -17.94%
EY 2.10 1.89 1.47 1.25 1.54 1.24 1.56 21.85%
DY 1.18 1.26 1.18 0.00 1.04 1.04 0.00 -
P/NAPS 0.85 0.91 0.99 1.12 1.14 1.14 1.02 -11.41%

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