[NHB] YoY Annualized Quarter Result on 31-Dec-2009 [#4]

Stock

[NHB] NUENERGY HOLDINGS BERHAD

Announcement Date

23-Feb-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

31-Dec-2009 [#4]

Profit Trend

QoQ- 33.36%

YoY- -125.99%

Quarter Report

NHB's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Annualized Quarter Result
Revenue	137,923	133,774	178,920	114,107	214,240	190,814	197,787	-5.82%
YoY %	3.10%	-25.23%	56.80%	-46.74%	12.28%	-3.53%	-	-
Horiz. %	69.73%	67.64%	90.46%	57.69%	108.32%	96.47%	100.00%	-
PBT	7,008	18,542	23,645	10,417	31,934	14,865	31,654	-22.20%
YoY %	-62.20%	-21.58%	126.98%	-67.38%	114.83%	-53.04%	-	-
Horiz. %	22.14%	58.58%	74.70%	32.91%	100.88%	46.96%	100.00%	-
Tax	-5,571	-4,400	-4,790	-7,957	-7,119	-1,750	-200	74.01%
YoY %	-26.61%	8.14%	39.80%	-11.77%	-306.80%	-775.00%	-	-
Horiz. %	2,785.50%	2,200.00%	2,395.00%	3,978.50%	3,559.50%	875.00%	100.00%	-
NP	1,437	14,142	18,855	2,460	24,815	13,115	31,454	-40.18%
YoY %	-89.84%	-25.00%	666.46%	-90.09%	89.21%	-58.30%	-	-
Horiz. %	4.57%	44.96%	59.94%	7.82%	78.89%	41.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-102	12,337	18,668	-4,121	15,859	8,218	24,477	-
YoY %	-100.83%	-33.91%	553.00%	-125.99%	92.98%	-66.43%	-	-
Horiz. %	-0.42%	50.40%	76.27%	-16.84%	64.79%	33.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	79.49%	23.73%	20.26%	76.38%	22.29%	11.77%	0.63%	-
YoY %	234.98%	17.13%	-73.47%	242.66%	89.38%	1,768.25%	-	-
Horiz. %	12,617.46%	3,766.67%	3,215.87%	12,123.81%	3,538.10%	1,868.25%	100.00%	-
Total Cost	136,486	119,632	160,065	111,647	189,425	177,699	166,333	-3.23%
YoY %	14.09%	-25.26%	43.37%	-41.06%	6.60%	6.83%	-	-
Horiz. %	82.06%	71.92%	96.23%	67.12%	113.88%	106.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	364,841	382,809	368,168	379,025	397,453	306,696	292,712	3.73%
YoY %	-4.69%	3.98%	-2.86%	-4.64%	29.59%	4.78%	-	-
Horiz. %	124.64%	130.78%	125.78%	129.49%	135.78%	104.78%	100.00%	-

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Dividend
Div	8,564	9,071	16,131	5,629	3,915	5,444	9,866	-2.32%
YoY %	-5.59%	-43.77%	186.57%	43.78%	-28.09%	-44.82%	-	-
Horiz. %	86.80%	91.94%	163.50%	57.05%	39.68%	55.18%	100.00%	-
Div Payout %	0.00%	73.53%	86.41%	0.00%	24.69%	66.25%	40.31%	-
YoY %	0.00%	-14.91%	0.00%	0.00%	-62.73%	64.35%	-	-
Horiz. %	0.00%	182.41%	214.36%	0.00%	61.25%	164.35%	100.00%	-

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Equity
Net Worth	364,841	382,809	368,168	379,025	397,453	306,696	292,712	3.73%
YoY %	-4.69%	3.98%	-2.86%	-4.64%	29.59%	4.78%	-	-
Horiz. %	124.64%	130.78%	125.78%	129.49%	135.78%	104.78%	100.00%	-
NOSH	195,025	181,426	189,777	187,636	195,790	181,477	164,445	2.88%
YoY %	7.50%	-4.40%	1.14%	-4.16%	7.89%	10.36%	-	-
Horiz. %	118.60%	110.33%	115.40%	114.10%	119.06%	110.36%	100.00%	-

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Ratio Analysis
NP Margin	1.04%	10.57%	10.54%	2.16%	11.58%	6.87%	15.90%	-
YoY %	-90.16%	0.28%	387.96%	-81.35%	68.56%	-56.79%	-	-
Horiz. %	6.54%	66.48%	66.29%	13.58%	72.83%	43.21%	100.00%	-
ROE	-0.03%	3.22%	5.07%	-1.09%	3.99%	2.68%	8.36%	-
YoY %	-100.93%	-36.49%	565.14%	-127.32%	48.88%	-67.94%	-	-
Horiz. %	-0.36%	38.52%	60.65%	-13.04%	47.73%	32.06%	100.00%	-

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Per Share
RPS	80.52	73.73	94.28	60.81	109.42	105.14	120.28	-6.46%
YoY %	9.21%	-21.80%	55.04%	-44.43%	4.07%	-12.59%	-	-
Horiz. %	66.94%	61.30%	78.38%	50.56%	90.97%	87.41%	100.00%	-
EPS	-0.10	6.80	9.80	-2.20	8.10	4.50	14.80	-
YoY %	-101.47%	-30.61%	545.45%	-127.16%	80.00%	-69.59%	-	-
Horiz. %	-0.68%	45.95%	66.22%	-14.86%	54.73%	30.41%	100.00%	-
DPS	5.00	5.00	8.50	3.00	2.00	3.00	6.00	-2.99%
YoY %	0.00%	-41.18%	183.33%	50.00%	-33.33%	-50.00%	-	-
Horiz. %	83.33%	83.33%	141.67%	50.00%	33.33%	50.00%	100.00%	-
NAPS	2.13	2.11	1.94	2.02	2.03	1.69	1.78	3.03%
YoY %	0.95%	8.76%	-3.96%	-0.49%	20.12%	-5.06%	-	-
Horiz. %	119.66%	118.54%	108.99%	113.48%	114.04%	94.94%	100.00%	-

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Adjusted Per Share Value based on latest NOSH - 169,999
RPS	70.72	68.59	91.74	58.51	109.85	97.84	101.42	-5.82%
YoY %	3.11%	-25.23%	56.79%	-46.74%	12.28%	-3.53%	-	-
Horiz. %	69.73%	67.63%	90.46%	57.69%	108.31%	96.47%	100.00%	-
EPS	-0.05	6.33	9.57	-2.11	8.13	4.21	12.55	-
YoY %	-100.79%	-33.86%	553.55%	-125.95%	93.11%	-66.45%	-	-
Horiz. %	-0.40%	50.44%	76.25%	-16.81%	64.78%	33.55%	100.00%	-
DPS	4.39	4.65	8.27	2.89	2.01	2.79	5.06	-2.33%
YoY %	-5.59%	-43.77%	186.16%	43.78%	-27.96%	-44.86%	-	-
Horiz. %	86.76%	91.90%	163.44%	57.11%	39.72%	55.14%	100.00%	-
NAPS	1.8707	1.9629	1.8878	1.9435	2.038	1.5726	1.5009	3.73%
YoY %	-4.70%	3.98%	-2.87%	-4.64%	29.59%	4.78%	-	-
Horiz. %	124.64%	130.78%	125.78%	129.49%	135.79%	104.78%	100.00%	-

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/12	30/12/11	30/12/10	31/12/09	31/12/08	31/12/07	29/12/06	-
Price	0.90	0.68	1.00	0.88	0.54	1.15	2.00	-
P/RPS	1.12	0.92	1.06	1.45	0.49	1.09	1.66	-6.34%
YoY %	21.74%	-13.21%	-26.90%	195.92%	-55.05%	-34.34%	-	-
Horiz. %	67.47%	55.42%	63.86%	87.35%	29.52%	65.66%	100.00%	-
P/EPS	-1,511.36	9.49	10.17	-40.07	6.67	25.40	13.44	-
YoY %	-16,025.82%	-6.69%	125.38%	-700.75%	-73.74%	88.99%	-	-
Horiz. %	-11,245.24%	70.61%	75.67%	-298.14%	49.63%	188.99%	100.00%	-
EY	-0.07	10.54	9.84	-2.50	15.00	3.94	7.44	-
YoY %	-100.66%	7.11%	493.60%	-116.67%	280.71%	-47.04%	-	-
Horiz. %	-0.94%	141.67%	132.26%	-33.60%	201.61%	52.96%	100.00%	-
DY	5.56	12.50	8.50	3.41	3.70	2.61	3.00	10.82%
YoY %	-55.52%	47.06%	149.27%	-7.84%	41.76%	-13.00%	-	-
Horiz. %	185.33%	416.67%	283.33%	113.67%	123.33%	87.00%	100.00%	-
P/NAPS	0.42	0.32	0.52	0.44	0.27	0.68	1.12	-15.06%
YoY %	31.25%	-38.46%	18.18%	62.96%	-60.29%	-39.29%	-	-
Horiz. %	37.50%	28.57%	46.43%	39.29%	24.11%	60.71%	100.00%	-

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Price Multiplier on Announcement Date
Date	25/02/13	29/02/12	25/02/11	23/02/10	23/02/09	19/02/08	27/02/07	-
Price	0.90	0.80	1.00	0.94	0.55	0.89	2.01	-
P/RPS	1.12	1.08	1.06	1.55	0.50	0.85	1.67	-6.43%
YoY %	3.70%	1.89%	-31.61%	210.00%	-41.18%	-49.10%	-	-
Horiz. %	67.07%	64.67%	63.47%	92.81%	29.94%	50.90%	100.00%	-
P/EPS	-1,511.36	11.16	10.17	-42.80	6.79	19.65	13.50	-
YoY %	-13,642.65%	9.73%	123.76%	-730.34%	-65.45%	45.56%	-	-
Horiz. %	-11,195.26%	82.67%	75.33%	-317.04%	50.30%	145.56%	100.00%	-
EY	-0.07	8.96	9.84	-2.34	14.73	5.09	7.41	-
YoY %	-100.78%	-8.94%	520.51%	-115.89%	189.39%	-31.31%	-	-
Horiz. %	-0.94%	120.92%	132.79%	-31.58%	198.79%	68.69%	100.00%	-
DY	5.56	10.63	8.50	3.19	3.64	3.37	2.99	10.88%
YoY %	-47.70%	25.06%	166.46%	-12.36%	8.01%	12.71%	-	-
Horiz. %	185.95%	355.52%	284.28%	106.69%	121.74%	112.71%	100.00%	-
P/NAPS	0.42	0.38	0.52	0.47	0.27	0.53	1.13	-15.19%
YoY %	10.53%	-26.92%	10.64%	74.07%	-49.06%	-53.10%	-	-
Horiz. %	37.17%	33.63%	46.02%	41.59%	23.89%	46.90%	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