[NHB] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Announcement Date
26-Oct-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 56.41%
YoY- -147.54%
Quarter Report
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 139,189 131,062 195,476 183,318 215,164 189,496 203,788 -6.15%
PBT 13,442 14,545 18,770 -509 25,201 17,884 34,416 -14.49%
Tax -5,416 -3,374 -6,630 -3,326 -6,738 -2,568 -4,662 2.52%
NP 8,026 11,170 12,140 -3,836 18,462 15,316 29,753 -19.60%
-
NP to SH 5,726 7,678 9,262 -6,184 13,009 11,010 22,353 -20.29%
-
Tax Rate 40.29% 23.20% 35.32% - 26.74% 14.36% 13.55% -
Total Cost 131,162 119,892 183,336 187,154 196,701 174,180 174,034 -4.60%
-
Net Worth 370,443 384,552 353,332 386,499 357,106 309,235 287,634 4.30%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - 6,574 -
Div Payout % - - - - - - 29.41% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 370,443 384,552 353,332 386,499 357,106 309,235 287,634 4.30%
NOSH 178,958 185,774 192,972 193,249 195,139 175,702 164,362 1.42%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 5.77% 8.52% 6.21% -2.09% 8.58% 8.08% 14.60% -
ROE 1.55% 2.00% 2.62% -1.60% 3.64% 3.56% 7.77% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 77.78 70.55 101.30 94.86 110.26 107.85 123.99 -7.47%
EPS 3.20 4.13 4.80 -3.20 6.67 6.27 13.60 -21.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.00 -
NAPS 2.07 2.07 1.831 2.00 1.83 1.76 1.75 2.83%
Adjusted Per Share Value based on latest NOSH - 188,923
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 71.37 67.20 100.23 94.00 110.33 97.16 104.49 -6.15%
EPS 2.94 3.94 4.75 -3.17 6.67 5.65 11.46 -20.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.37 -
NAPS 1.8995 1.9718 1.8117 1.9818 1.8311 1.5856 1.4749 4.30%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.92 0.73 0.95 0.95 0.68 1.33 2.20 -
P/RPS 1.18 1.03 0.94 1.00 0.62 1.23 1.77 -6.52%
P/EPS 28.75 17.66 19.79 -29.69 10.20 21.22 16.18 10.04%
EY 3.48 5.66 5.05 -3.37 9.80 4.71 6.18 -9.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.82 -
P/NAPS 0.44 0.35 0.52 0.48 0.37 0.76 1.26 -16.07%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 06/11/12 30/11/11 29/11/10 26/10/09 25/11/08 27/11/07 22/11/06 -
Price 0.95 0.71 1.02 0.94 0.58 1.21 2.05 -
P/RPS 1.22 1.01 1.01 0.99 0.53 1.12 1.65 -4.90%
P/EPS 29.69 17.18 21.25 -29.37 8.70 19.31 15.07 11.95%
EY 3.37 5.82 4.71 -3.40 11.49 5.18 6.63 -10.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.95 -
P/NAPS 0.46 0.34 0.56 0.47 0.32 0.69 1.17 -14.39%

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