[NHB] YoY Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[NHB] NUENERGY HOLDINGS BERHAD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 80.33%
YoY- 31.25%
Quarter Report
Latest QR
Upcoming QR
NHB's Result
NHB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 203,788 186,118 177,418 165,346 157,048 135,106 129,820 7.80%
PBT 34,416 28,372 22,112 8,972 9,849 5,570 8,962 25.12%
Tax -4,662 -4,938 -9,417 -5,836 -7,460 -4,862 -5,002 -1.16%
NP 29,753 23,433 12,694 3,136 2,389 708 3,960 39.92%
-
NP to SH 22,353 16,737 12,694 3,136 2,389 708 3,960 33.41%
-
Tax Rate 13.55% 17.40% 42.59% 65.05% 75.74% 87.29% 55.81% -
Total Cost 174,034 162,685 164,724 162,210 154,658 134,398 125,860 5.54%
-
Net Worth 287,634 273,027 232,219 194,693 166,167 186,315 188,660 7.27%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 6,574 4,184 3,642 - - - - -
Div Payout % 29.41% 25.00% 28.69% - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 287,634 273,027 232,219 194,693 166,167 186,315 188,660 7.27%
NOSH 164,362 156,912 136,599 130,666 108,606 93,157 93,396 9.87%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 14.60% 12.59% 7.16% 1.90% 1.52% 0.52% 3.05% -
ROE 7.77% 6.13% 5.47% 1.61% 1.44% 0.38% 2.10% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 123.99 118.61 129.88 126.54 144.60 145.03 139.00 -1.88%
EPS 13.60 10.67 9.29 2.40 2.20 0.76 4.24 21.42%
DPS 4.00 2.67 2.67 0.00 0.00 0.00 0.00 -
NAPS 1.75 1.74 1.70 1.49 1.53 2.00 2.02 -2.36%
Adjusted Per Share Value based on latest NOSH - 129,310
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 105.71 96.55 92.03 85.77 81.47 70.08 67.34 7.80%
EPS 11.60 8.68 6.59 1.63 1.24 0.37 2.05 33.47%
DPS 3.41 2.17 1.89 0.00 0.00 0.00 0.00 -
NAPS 1.4921 1.4163 1.2046 1.0099 0.862 0.9665 0.9786 7.27%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 2.20 1.61 1.82 0.74 0.56 0.88 1.44 -
P/RPS 1.77 1.36 1.40 0.58 0.39 0.61 1.04 9.26%
P/EPS 16.18 15.09 19.58 30.83 25.45 115.79 33.96 -11.61%
EY 6.18 6.63 5.11 3.24 3.93 0.86 2.94 13.17%
DY 1.82 1.66 1.47 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 0.93 1.07 0.50 0.37 0.44 0.71 10.02%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 22/11/06 14/11/05 29/11/04 21/11/03 27/11/02 23/11/01 24/11/00 -
Price 2.05 1.59 1.93 0.70 0.55 0.87 1.27 -
P/RPS 1.65 1.34 1.49 0.55 0.38 0.60 0.91 10.42%
P/EPS 15.07 14.91 20.77 29.17 25.00 114.47 29.95 -10.81%
EY 6.63 6.71 4.82 3.43 4.00 0.87 3.34 12.09%
DY 1.95 1.68 1.38 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 0.91 1.14 0.47 0.36 0.44 0.63 10.86%

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