[NHB] QoQ TTM Result on 30-Sep-2005 [#3]

Stock

[NHB] NUENERGY HOLDINGS BERHAD

Announcement Date

14-Nov-2005

Admission Sponsor

Sponsor

Financial Year

31-Dec-2005

Quarter

30-Sep-2005 [#3]

Profit Trend

QoQ- 7.14%

YoY- 52.17%

Quarter Report

ILB 3rd Quarter 2005.XLS

Latest QR

Upcoming QR

NHB's Result

NHB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
TTM Result
Revenue	203,486	198,231	190,503	184,780	179,296	176,409	178,255	9.25%
YoY %	2.65%	4.06%	3.10%	3.06%	1.64%	-1.04%	-	-
Horiz. %	114.15%	111.21%	106.87%	103.66%	100.58%	98.96%	100.00%	-
PBT	33,919	32,272	30,598	25,184	22,636	21,599	20,489	40.07%
YoY %	5.10%	5.47%	21.50%	11.26%	4.80%	5.42%	-	-
Horiz. %	165.55%	157.51%	149.34%	122.91%	110.48%	105.42%	100.00%	-
Tax	-4,645	-4,686	-5,777	-4,391	-5,248	-6,082	-6,528	-20.34%
YoY %	0.87%	18.89%	-31.56%	16.33%	13.71%	6.83%	-	-
Horiz. %	71.16%	71.78%	88.50%	67.26%	80.39%	93.17%	100.00%	-
NP	29,274	27,586	24,821	20,793	17,388	15,517	13,961	64.04%
YoY %	6.12%	11.14%	19.37%	19.58%	12.06%	11.15%	-	-
Horiz. %	209.68%	197.59%	177.79%	148.94%	124.55%	111.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	20,294	19,050	18,335	16,993	15,860	15,517	13,961	28.40%
YoY %	6.53%	3.90%	7.90%	7.14%	2.21%	11.15%	-	-
Horiz. %	145.36%	136.45%	131.33%	121.72%	113.60%	111.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	13.69%	14.52%	18.88%	17.44%	23.18%	28.16%	31.86%	-
YoY %	-5.72%	-23.09%	8.26%	-24.76%	-17.68%	-11.61%	-	-
Horiz. %	42.97%	45.57%	59.26%	54.74%	72.76%	88.39%	100.00%	-
Total Cost	174,212	170,645	165,682	163,987	161,908	160,892	164,294	3.99%
YoY %	2.09%	3.00%	1.03%	1.28%	0.63%	-2.07%	-	-
Horiz. %	106.04%	103.87%	100.84%	99.81%	98.55%	97.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	289,284	283,395	323,210	281,242	272,642	265,123	252,854	9.41%
YoY %	2.08%	-12.32%	14.92%	3.15%	2.84%	4.85%	-	-
Horiz. %	114.41%	112.08%	127.82%	111.23%	107.83%	104.85%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Dividend
Div	11,367	9,653	9,653	6,421	3,188	-	6,119	51.28%
YoY %	17.76%	0.00%	50.33%	101.41%	0.00%	-	-	-
Horiz. %	185.77%	157.75%	157.75%	104.94%	52.10%	-	100.00%	-
Div Payout %	56.02%	50.67%	52.65%	37.79%	20.11%	-	43.83%	-
YoY %	10.56%	-3.76%	39.32%	87.92%	0.00%	-	-	-
Horiz. %	127.81%	115.61%	120.12%	86.22%	45.88%	-	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Equity
Net Worth	289,284	283,395	323,210	281,242	272,642	265,123	252,854	9.41%
YoY %	2.08%	-12.32%	14.92%	3.15%	2.84%	4.85%	-	-
Horiz. %	114.41%	112.08%	127.82%	111.23%	107.83%	104.85%	100.00%	-
NOSH	163,437	158,321	161,605	161,633	159,440	156,877	150,508	5.66%
YoY %	3.23%	-2.03%	-0.02%	1.38%	1.63%	4.23%	-	-
Horiz. %	108.59%	105.19%	107.37%	107.39%	105.93%	104.23%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Ratio Analysis
NP Margin	14.39%	13.92%	13.03%	11.25%	9.70%	8.80%	7.83%	-
YoY %	3.38%	6.83%	15.82%	15.98%	10.23%	12.39%	-	-
Horiz. %	183.78%	177.78%	166.41%	143.68%	123.88%	112.39%	100.00%	-
ROE	7.02%	6.72%	5.67%	6.04%	5.82%	5.85%	5.52%	-
YoY %	4.46%	18.52%	-6.13%	3.78%	-0.51%	5.98%	-	-
Horiz. %	127.17%	121.74%	102.72%	109.42%	105.43%	105.98%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Per Share
RPS	124.50	125.21	117.88	114.32	112.45	112.45	118.44	3.39%
YoY %	-0.57%	6.22%	3.11%	1.66%	0.00%	-5.06%	-	-
Horiz. %	105.12%	105.72%	99.53%	96.52%	94.94%	94.94%	100.00%	-
EPS	12.42	12.03	11.35	10.51	9.95	9.89	9.28	21.51%
YoY %	3.24%	5.99%	7.99%	5.63%	0.61%	6.57%	-	-
Horiz. %	133.84%	129.63%	122.31%	113.25%	107.22%	106.57%	100.00%	-
DPS	6.96	6.10	5.97	3.97	2.00	0.00	4.07	43.14%
YoY %	14.10%	2.18%	50.38%	98.50%	0.00%	0.00%	-	-
Horiz. %	171.01%	149.88%	146.68%	97.54%	49.14%	0.00%	100.00%	-
NAPS	1.77	1.79	2.00	1.74	1.71	1.69	1.68	3.55%
YoY %	-1.12%	-10.50%	14.94%	1.75%	1.18%	0.60%	-	-
Horiz. %	105.36%	106.55%	119.05%	103.57%	101.79%	100.60%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Adjusted Per Share Value based on latest NOSH - 161,633
RPS	105.55	102.83	98.82	95.85	93.01	91.51	92.47	9.24%
YoY %	2.65%	4.06%	3.10%	3.05%	1.64%	-1.04%	-	-
Horiz. %	114.15%	111.20%	106.87%	103.66%	100.58%	98.96%	100.00%	-
EPS	10.53	9.88	9.51	8.81	8.23	8.05	7.24	28.45%
YoY %	6.58%	3.89%	7.95%	7.05%	2.24%	11.19%	-	-
Horiz. %	145.44%	136.46%	131.35%	121.69%	113.67%	111.19%	100.00%	-
DPS	5.90	5.01	5.01	3.33	1.65	0.00	3.17	51.48%
YoY %	17.76%	0.00%	50.45%	101.82%	0.00%	0.00%	-	-
Horiz. %	186.12%	158.04%	158.04%	105.05%	52.05%	0.00%	100.00%	-
NAPS	1.5006	1.4701	1.6766	1.4589	1.4143	1.3753	1.3116	9.41%
YoY %	2.07%	-12.32%	14.92%	3.15%	2.84%	4.86%	-	-
Horiz. %	114.41%	112.08%	127.83%	111.23%	107.83%	104.86%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/06	31/03/06	30/12/05	30/09/05	30/06/05	31/03/05	31/12/04	-
Price	1.99	1.76	1.44	1.61	1.65	1.81	1.81	-
P/RPS	1.60	1.41	1.22	1.41	1.47	1.61	1.53	3.03%
YoY %	13.48%	15.57%	-13.48%	-4.08%	-8.70%	5.23%	-	-
Horiz. %	104.58%	92.16%	79.74%	92.16%	96.08%	105.23%	100.00%	-
P/EPS	16.03	14.63	12.69	15.31	16.59	18.30	19.51	-12.30%
YoY %	9.57%	15.29%	-17.11%	-7.72%	-9.34%	-6.20%	-	-
Horiz. %	82.16%	74.99%	65.04%	78.47%	85.03%	93.80%	100.00%	-
EY	6.24	6.84	7.88	6.53	6.03	5.46	5.12	14.13%
YoY %	-8.77%	-13.20%	20.67%	8.29%	10.44%	6.64%	-	-
Horiz. %	121.88%	133.59%	153.91%	127.54%	117.77%	106.64%	100.00%	-
DY	3.50	3.46	4.15	2.47	1.21	0.00	2.25	34.36%
YoY %	1.16%	-16.63%	68.02%	104.13%	0.00%	0.00%	-	-
Horiz. %	155.56%	153.78%	184.44%	109.78%	53.78%	0.00%	100.00%	-
P/NAPS	1.12	0.98	0.72	0.93	0.96	1.07	1.08	2.46%
YoY %	14.29%	36.11%	-22.58%	-3.12%	-10.28%	-0.93%	-	-
Horiz. %	103.70%	90.74%	66.67%	86.11%	88.89%	99.07%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Price Multiplier on Announcement Date
Date	06/09/06	14/06/06	10/03/06	14/11/05	18/08/05	12/05/05	28/02/05	-
Price	2.14	1.90	1.70	1.59	1.70	1.90	1.92	-
P/RPS	1.72	1.52	1.44	1.39	1.51	1.69	1.62	4.08%
YoY %	13.16%	5.56%	3.60%	-7.95%	-10.65%	4.32%	-	-
Horiz. %	106.17%	93.83%	88.89%	85.80%	93.21%	104.32%	100.00%	-
P/EPS	17.23	15.79	14.98	15.12	17.09	19.21	20.70	-11.54%
YoY %	9.12%	5.41%	-0.93%	-11.53%	-11.04%	-7.20%	-	-
Horiz. %	83.24%	76.28%	72.37%	73.04%	82.56%	92.80%	100.00%	-
EY	5.80	6.33	6.67	6.61	5.85	5.21	4.83	13.01%
YoY %	-8.37%	-5.10%	0.91%	12.99%	12.28%	7.87%	-	-
Horiz. %	120.08%	131.06%	138.10%	136.85%	121.12%	107.87%	100.00%	-
DY	3.25	3.21	3.51	2.50	1.18	0.00	2.12	33.05%
YoY %	1.25%	-8.55%	40.40%	111.86%	0.00%	0.00%	-	-
Horiz. %	153.30%	151.42%	165.57%	117.92%	55.66%	0.00%	100.00%	-
P/NAPS	1.21	1.06	0.85	0.91	0.99	1.12	1.14	4.06%
YoY %	14.15%	24.71%	-6.59%	-8.08%	-11.61%	-1.75%	-	-
Horiz. %	106.14%	92.98%	74.56%	79.82%	86.84%	98.25%	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