[NHB] QoQ TTM Result on 30-Jun-2007 [#2]

Announcement Date
06-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -7.4%
YoY- 2.38%
Quarter Report
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 193,615 190,814 187,068 188,453 192,666 197,787 203,755 -3.34%
PBT 16,813 14,865 19,255 24,957 27,800 31,654 35,131 -38.78%
Tax -1,976 -1,750 1,371 1,005 444 -200 -4,348 -40.86%
NP 14,837 13,115 20,626 25,962 28,244 31,454 30,783 -38.49%
-
NP to SH 9,643 8,218 15,970 20,776 22,437 24,477 22,547 -43.20%
-
Tax Rate 11.75% 11.77% -7.12% -4.03% -1.60% 0.63% 12.38% -
Total Cost 178,778 177,699 166,442 162,491 164,422 166,333 172,972 2.22%
-
Net Worth 343,620 272,999 310,843 312,287 295,706 168,465 289,034 12.21%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 8,189 8,189 5,053 5,053 9,957 9,957 8,135 0.44%
Div Payout % 84.93% 99.66% 31.65% 24.33% 44.38% 40.68% 36.08% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 343,620 272,999 310,843 312,287 295,706 168,465 289,034 12.21%
NOSH 200,947 272,999 176,615 178,450 170,928 168,465 165,162 13.95%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 7.66% 6.87% 11.03% 13.78% 14.66% 15.90% 15.11% -
ROE 2.81% 3.01% 5.14% 6.65% 7.59% 14.53% 7.80% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 96.35 69.90 105.92 105.61 112.72 117.41 123.37 -15.18%
EPS 4.80 3.01 9.04 11.64 13.13 14.53 13.65 -50.14%
DPS 4.08 3.00 2.86 2.83 5.83 5.91 4.93 -11.84%
NAPS 1.71 1.00 1.76 1.75 1.73 1.00 1.75 -1.52%
Adjusted Per Share Value based on latest NOSH - 178,450
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 100.43 98.98 97.04 97.76 99.94 102.60 105.69 -3.34%
EPS 5.00 4.26 8.28 10.78 11.64 12.70 11.70 -43.23%
DPS 4.25 4.25 2.62 2.62 5.17 5.17 4.22 0.47%
NAPS 1.7825 1.4161 1.6124 1.6199 1.5339 0.8739 1.4993 12.21%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.73 1.15 1.33 1.66 2.00 2.00 2.20 -
P/RPS 0.76 1.65 1.26 1.57 1.77 1.70 1.78 -43.26%
P/EPS 15.21 38.20 14.71 14.26 15.24 13.77 16.12 -3.79%
EY 6.57 2.62 6.80 7.01 6.56 7.26 6.21 3.82%
DY 5.58 2.61 2.15 1.71 2.91 2.96 2.24 83.66%
P/NAPS 0.43 1.15 0.76 0.95 1.16 2.00 1.26 -51.13%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 20/05/08 19/02/08 27/11/07 06/08/07 22/05/07 27/02/07 22/11/06 -
Price 0.83 0.89 1.21 1.62 1.95 2.01 2.05 -
P/RPS 0.86 1.27 1.14 1.53 1.73 1.71 1.66 -35.46%
P/EPS 17.30 29.57 13.38 13.91 14.86 13.83 15.02 9.87%
EY 5.78 3.38 7.47 7.19 6.73 7.23 6.66 -9.00%
DY 4.91 3.37 2.36 1.75 2.99 2.94 2.40 61.08%
P/NAPS 0.49 0.89 0.69 0.93 1.13 2.01 1.17 -43.99%

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