[NHB] YoY Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[NHB] NUENERGY HOLDINGS BERHAD
Announcement Date
25-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -21.43%
YoY- 18.15%
Quarter Report
Latest QR
Upcoming QR
NHB's Result
NHB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 131,062 195,476 183,318 215,164 189,496 203,788 186,118 -5.67%
PBT 14,545 18,770 -509 25,201 17,884 34,416 28,372 -10.53%
Tax -3,374 -6,630 -3,326 -6,738 -2,568 -4,662 -4,938 -6.14%
NP 11,170 12,140 -3,836 18,462 15,316 29,753 23,433 -11.61%
-
NP to SH 7,678 9,262 -6,184 13,009 11,010 22,353 16,737 -12.17%
-
Tax Rate 23.20% 35.32% - 26.74% 14.36% 13.55% 17.40% -
Total Cost 119,892 183,336 187,154 196,701 174,180 174,034 162,685 -4.95%
-
Net Worth 384,552 353,332 386,499 357,106 309,235 287,634 273,027 5.87%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - - - - 6,574 4,184 -
Div Payout % - - - - - 29.41% 25.00% -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 384,552 353,332 386,499 357,106 309,235 287,634 273,027 5.87%
NOSH 185,774 192,972 193,249 195,139 175,702 164,362 156,912 2.85%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 8.52% 6.21% -2.09% 8.58% 8.08% 14.60% 12.59% -
ROE 2.00% 2.62% -1.60% 3.64% 3.56% 7.77% 6.13% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 70.55 101.30 94.86 110.26 107.85 123.99 118.61 -8.29%
EPS 4.13 4.80 -3.20 6.67 6.27 13.60 10.67 -14.62%
DPS 0.00 0.00 0.00 0.00 0.00 4.00 2.67 -
NAPS 2.07 1.831 2.00 1.83 1.76 1.75 1.74 2.93%
Adjusted Per Share Value based on latest NOSH - 184,749
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 67.20 100.23 94.00 110.33 97.16 104.49 95.43 -5.67%
EPS 3.94 4.75 -3.17 6.67 5.65 11.46 8.58 -12.15%
DPS 0.00 0.00 0.00 0.00 0.00 3.37 2.15 -
NAPS 1.9718 1.8117 1.9818 1.8311 1.5856 1.4749 1.40 5.87%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 0.73 0.95 0.95 0.68 1.33 2.20 1.61 -
P/RPS 1.03 0.94 1.00 0.62 1.23 1.77 1.36 -4.52%
P/EPS 17.66 19.79 -29.69 10.20 21.22 16.18 15.09 2.65%
EY 5.66 5.05 -3.37 9.80 4.71 6.18 6.63 -2.60%
DY 0.00 0.00 0.00 0.00 0.00 1.82 1.66 -
P/NAPS 0.35 0.52 0.48 0.37 0.76 1.26 0.93 -15.02%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/11/11 29/11/10 26/10/09 25/11/08 27/11/07 22/11/06 14/11/05 -
Price 0.71 1.02 0.94 0.58 1.21 2.05 1.59 -
P/RPS 1.01 1.01 0.99 0.53 1.12 1.65 1.34 -4.60%
P/EPS 17.18 21.25 -29.37 8.70 19.31 15.07 14.91 2.38%
EY 5.82 4.71 -3.40 11.49 5.18 6.63 6.71 -2.34%
DY 0.00 0.00 0.00 0.00 0.00 1.95 1.68 -
P/NAPS 0.34 0.56 0.47 0.32 0.69 1.17 0.91 -15.12%

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