[NHB] YoY Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[NHB] NUENERGY HOLDINGS BERHAD
Announcement Date
27-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 102.25%
YoY- 99.26%
Quarter Report
Latest QR
Upcoming QR
NHB's Result
NHB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 181,480 201,964 171,052 178,436 147,844 146,924 131,348 5.53%
PBT 14,676 30,092 23,396 18,956 9,844 9,080 8,252 10.06%
Tax -1,584 -4,160 -8,524 -10,308 -5,504 -5,968 -4,960 -17.31%
NP 13,092 25,932 14,872 8,648 4,340 3,112 3,292 25.85%
-
NP to SH 9,572 17,732 14,872 8,648 4,340 3,112 3,292 19.45%
-
Tax Rate 10.79% 13.82% 36.43% 54.38% 55.91% 65.73% 60.11% -
Total Cost 168,388 176,032 156,180 169,788 143,504 143,812 128,056 4.66%
-
Net Worth 295,706 283,395 265,123 218,820 193,469 182,783 187,045 7.92%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 295,706 283,395 265,123 218,820 193,469 182,783 187,045 7.92%
NOSH 170,928 158,321 156,877 131,030 130,722 93,734 93,522 10.56%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 7.21% 12.84% 8.69% 4.85% 2.94% 2.12% 2.51% -
ROE 3.24% 6.26% 5.61% 3.95% 2.24% 1.70% 1.76% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 106.17 127.57 109.04 136.18 113.10 156.74 140.45 -4.55%
EPS 5.60 11.20 9.60 6.60 3.32 3.32 3.52 8.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.73 1.79 1.69 1.67 1.48 1.95 2.00 -2.38%
Adjusted Per Share Value based on latest NOSH - 131,030
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 94.14 104.77 88.73 92.56 76.69 76.21 68.13 5.53%
EPS 4.97 9.20 7.71 4.49 2.25 1.61 1.71 19.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5339 1.4701 1.3753 1.1351 1.0036 0.9482 0.9703 7.92%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 2.00 1.76 1.81 1.56 0.50 1.21 0.93 -
P/RPS 1.88 1.38 1.66 1.15 0.44 0.77 0.66 19.05%
P/EPS 35.71 15.71 19.09 23.64 15.06 36.45 26.42 5.14%
EY 2.80 6.36 5.24 4.23 6.64 2.74 3.78 -4.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 0.98 1.07 0.93 0.34 0.62 0.47 16.24%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 22/05/07 14/06/06 12/05/05 27/05/04 29/05/03 23/05/02 25/05/01 -
Price 1.95 1.90 1.90 1.68 0.51 0.78 0.80 -
P/RPS 1.84 1.49 1.74 1.23 0.45 0.50 0.57 21.55%
P/EPS 34.82 16.96 20.04 25.45 15.36 23.49 22.73 7.36%
EY 2.87 5.89 4.99 3.93 6.51 4.26 4.40 -6.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.06 1.12 1.01 0.34 0.40 0.40 18.88%

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