[NHB] YoY Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[NHB] NUENERGY HOLDINGS BERHAD
Announcement Date
25-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 81.8%
YoY- 488.98%
Quarter Report
Latest QR
Upcoming QR
NHB's Result
NHB's Financial Summary
View:
Show?
Cumulative Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 197,787 190,503 178,255 165,334 157,112 133,774 130,495 7.17%
PBT 31,654 30,598 20,489 11,373 6,373 -1,879 9,633 21.91%
Tax -200 -4,555 -6,528 -7,097 -5,647 1,879 -7,431 -45.24%
NP 31,454 26,043 13,961 4,276 726 0 2,202 55.73%
-
NP to SH 24,477 18,335 13,961 4,276 726 -5,779 2,202 49.36%
-
Tax Rate 0.63% 14.89% 31.86% 62.40% 88.61% - 77.14% -
Total Cost 166,333 164,460 164,294 161,058 156,386 133,774 128,293 4.42%
-
Net Worth 292,712 280,409 237,153 216,884 172,425 181,118 186,610 7.78%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 9,866 6,336 2,823 - - - - -
Div Payout % 40.31% 34.56% 20.22% - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 292,712 280,409 237,153 216,884 172,425 181,118 186,610 7.78%
NOSH 164,445 158,423 141,162 130,653 113,437 93,360 93,305 9.90%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 15.90% 13.67% 7.83% 2.59% 0.46% 0.00% 1.69% -
ROE 8.36% 6.54% 5.89% 1.97% 0.42% -3.19% 1.18% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 120.28 120.25 126.28 126.54 138.50 143.29 139.86 -2.48%
EPS 14.80 11.60 9.89 3.27 0.64 -6.19 2.36 35.77%
DPS 6.00 4.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 1.78 1.77 1.68 1.66 1.52 1.94 2.00 -1.92%
Adjusted Per Share Value based on latest NOSH - 130,634
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 101.42 97.68 91.40 84.78 80.56 68.59 66.91 7.17%
EPS 12.55 9.40 7.16 2.19 0.37 -2.96 1.13 49.34%
DPS 5.06 3.25 1.45 0.00 0.00 0.00 0.00 -
NAPS 1.5009 1.4378 1.216 1.1121 0.8841 0.9287 0.9569 7.78%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 2.00 1.44 1.81 0.72 0.51 0.82 1.09 -
P/RPS 1.66 1.20 1.43 0.57 0.37 0.57 0.78 13.40%
P/EPS 13.44 12.44 18.30 22.00 79.69 -13.25 46.19 -18.58%
EY 7.44 8.04 5.46 4.55 1.25 -7.55 2.17 22.78%
DY 3.00 2.78 1.10 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 0.81 1.08 0.43 0.34 0.42 0.55 12.57%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 27/02/07 10/03/06 28/02/05 25/02/04 25/02/03 26/02/02 26/02/01 -
Price 2.01 1.70 1.92 1.19 0.48 1.09 1.01 -
P/RPS 1.67 1.41 1.52 0.94 0.35 0.76 0.72 15.04%
P/EPS 13.50 14.69 19.41 36.36 75.00 -17.61 42.80 -17.48%
EY 7.41 6.81 5.15 2.75 1.33 -5.68 2.34 21.17%
DY 2.99 2.35 1.04 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 0.96 1.14 0.72 0.32 0.56 0.51 14.17%

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