[NHB] YoY Annualized Quarter Result on 31-Dec-2002 [#4]

Stock
[NHB] NUENERGY HOLDINGS BERHAD
Announcement Date
25-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -69.61%
YoY- 112.56%
Quarter Report
Latest QR
Upcoming QR
NHB's Result
NHB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 190,503 178,255 165,334 157,112 133,774 130,495 116,377 -0.52%
PBT 30,598 20,489 11,373 6,373 -1,879 9,633 5,328 -1.84%
Tax -4,555 -6,528 -7,097 -5,647 1,879 -7,431 -5,000 0.09%
NP 26,043 13,961 4,276 726 0 2,202 328 -4.54%
-
NP to SH 18,335 13,961 4,276 726 -5,779 2,202 328 -4.18%
-
Tax Rate 14.89% 31.86% 62.40% 88.61% - 77.14% 93.84% -
Total Cost 164,460 164,294 161,058 156,386 133,774 128,293 116,049 -0.36%
-
Net Worth 280,409 237,153 216,884 172,425 181,118 186,610 186,491 -0.43%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 6,336 2,823 - - - - - -100.00%
Div Payout % 34.56% 20.22% - - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 280,409 237,153 216,884 172,425 181,118 186,610 186,491 -0.43%
NOSH 158,423 141,162 130,653 113,437 93,360 93,305 93,714 -0.55%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 13.67% 7.83% 2.59% 0.46% 0.00% 1.69% 0.28% -
ROE 6.54% 5.89% 1.97% 0.42% -3.19% 1.18% 0.18% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 120.25 126.28 126.54 138.50 143.29 139.86 124.18 0.03%
EPS 11.60 9.89 3.27 0.64 -6.19 2.36 0.35 -3.65%
DPS 4.00 2.00 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 1.77 1.68 1.66 1.52 1.94 2.00 1.99 0.12%
Adjusted Per Share Value based on latest NOSH - 130,000
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 98.82 92.47 85.76 81.50 69.39 67.69 60.37 -0.52%
EPS 9.51 7.24 2.22 0.38 -3.00 1.14 0.17 -4.18%
DPS 3.29 1.46 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 1.4546 1.2302 1.1251 0.8944 0.9395 0.968 0.9674 -0.43%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 1.44 1.81 0.72 0.51 0.82 1.09 0.00 -
P/RPS 1.20 1.43 0.57 0.37 0.57 0.78 0.00 -100.00%
P/EPS 12.44 18.30 22.00 79.69 -13.25 46.19 0.00 -100.00%
EY 8.04 5.46 4.55 1.25 -7.55 2.17 0.00 -100.00%
DY 2.78 1.10 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.81 1.08 0.43 0.34 0.42 0.55 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 10/03/06 28/02/05 25/02/04 25/02/03 26/02/02 26/02/01 18/02/00 -
Price 1.70 1.92 1.19 0.48 1.09 1.01 2.62 -
P/RPS 1.41 1.52 0.94 0.35 0.76 0.72 2.11 0.42%
P/EPS 14.69 19.41 36.36 75.00 -17.61 42.80 748.57 4.26%
EY 6.81 5.15 2.75 1.33 -5.68 2.34 0.13 -4.12%
DY 2.35 1.04 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.96 1.14 0.72 0.32 0.56 0.51 1.32 0.33%

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