[NHB] YoY TTM Result on 30-Jun-2009 [#2]

Stock

[NHB] NUENERGY HOLDINGS BERHAD

Announcement Date

30-Jul-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

30-Jun-2009 [#2]

Profit Trend

QoQ- -81.46%

YoY- -95.39%

Quarter Report

NHB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
TTM Result
Revenue	142,051	144,472	193,009	203,101	199,250	188,453	203,486	-5.80%
YoY %	-1.68%	-25.15%	-4.97%	1.93%	5.73%	-7.39%	-	-
Horiz. %	69.81%	71.00%	94.85%	99.81%	97.92%	92.61%	100.00%	-
PBT	17,410	17,764	25,459	13,584	18,105	24,957	33,919	-10.51%
YoY %	-1.99%	-30.23%	87.42%	-24.97%	-27.46%	-26.42%	-	-
Horiz. %	51.33%	52.37%	75.06%	40.05%	53.38%	73.58%	100.00%	-
Tax	-5,415	-3,090	-10,119	-5,933	-2,286	1,005	-4,645	2.58%
YoY %	-75.24%	69.46%	-70.55%	-159.54%	-327.46%	121.64%	-	-
Horiz. %	116.58%	66.52%	217.85%	127.73%	49.21%	-21.64%	100.00%	-
NP	11,995	14,674	15,340	7,651	15,819	25,962	29,274	-13.80%
YoY %	-18.26%	-4.34%	100.50%	-51.63%	-39.07%	-11.31%	-	-
Horiz. %	40.97%	50.13%	52.40%	26.14%	54.04%	88.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	10,552	15,426	7,982	486	10,535	20,776	20,294	-10.31%
YoY %	-31.60%	93.26%	1,542.39%	-95.39%	-49.29%	2.38%	-	-
Horiz. %	52.00%	76.01%	39.33%	2.39%	51.91%	102.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	31.10%	17.39%	39.75%	43.68%	12.63%	-4.03%	13.69%	-
YoY %	78.84%	-56.25%	-9.00%	245.84%	413.40%	-129.44%	-	-
Horiz. %	227.17%	127.03%	290.36%	319.07%	92.26%	-29.44%	100.00%	-
Total Cost	130,056	129,798	177,669	195,450	183,431	162,491	174,212	-4.75%
YoY %	0.20%	-26.94%	-9.10%	6.55%	12.89%	-6.73%	-	-
Horiz. %	74.65%	74.51%	101.98%	112.19%	105.29%	93.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	404,414	369,266	378,210	387,666	335,544	312,287	289,284	5.73%
YoY %	9.52%	-2.36%	-2.44%	15.53%	7.45%	7.95%	-	-
Horiz. %	139.80%	127.65%	130.74%	134.01%	115.99%	107.95%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Dividend
Div	8,889	15,995	5,099	3,936	8,189	5,053	11,367	-4.01%
YoY %	-44.43%	213.69%	29.55%	-51.94%	62.06%	-55.55%	-	-
Horiz. %	78.20%	140.71%	44.86%	34.63%	72.04%	44.45%	100.00%	-
Div Payout %	84.24%	103.69%	63.89%	810.04%	77.74%	24.33%	56.02%	-
YoY %	-18.76%	62.29%	-92.11%	941.99%	219.52%	-56.57%	-	-
Horiz. %	150.37%	185.09%	114.05%	1,445.98%	138.77%	43.43%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Equity
Net Worth	404,414	369,266	378,210	387,666	335,544	312,287	289,284	5.73%
YoY %	9.52%	-2.36%	-2.44%	15.53%	7.45%	7.95%	-	-
Horiz. %	139.80%	127.65%	130.74%	134.01%	115.99%	107.95%	100.00%	-
NOSH	193,499	193,333	200,111	193,833	193,956	178,450	163,437	2.85%
YoY %	0.09%	-3.39%	3.24%	-0.06%	8.69%	9.19%	-	-
Horiz. %	118.39%	118.29%	122.44%	118.60%	118.67%	109.19%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Ratio Analysis
NP Margin	8.44%	10.16%	7.95%	3.77%	7.94%	13.78%	14.39%	-
YoY %	-16.93%	27.80%	110.88%	-52.52%	-42.38%	-4.24%	-	-
Horiz. %	58.65%	70.60%	55.25%	26.20%	55.18%	95.76%	100.00%	-
ROE	2.61%	4.18%	2.11%	0.13%	3.14%	6.65%	7.02%	-
YoY %	-37.56%	98.10%	1,523.08%	-95.86%	-52.78%	-5.27%	-	-
Horiz. %	37.18%	59.54%	30.06%	1.85%	44.73%	94.73%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Per Share
RPS	73.41	74.73	96.45	104.78	102.73	105.61	124.50	-8.42%
YoY %	-1.77%	-22.52%	-7.95%	2.00%	-2.73%	-15.17%	-	-
Horiz. %	58.96%	60.02%	77.47%	84.16%	82.51%	84.83%	100.00%	-
EPS	5.45	7.98	3.99	0.25	5.43	11.64	12.42	-12.81%
YoY %	-31.70%	100.00%	1,496.00%	-95.40%	-53.35%	-6.28%	-	-
Horiz. %	43.88%	64.25%	32.13%	2.01%	43.72%	93.72%	100.00%	-
DPS	4.59	8.27	2.55	2.03	4.22	2.83	6.96	-6.69%
YoY %	-44.50%	224.31%	25.62%	-51.90%	49.12%	-59.34%	-	-
Horiz. %	65.95%	118.82%	36.64%	29.17%	60.63%	40.66%	100.00%	-
NAPS	2.09	1.91	1.89	2.00	1.73	1.75	1.77	2.80%
YoY %	9.42%	1.06%	-5.50%	15.61%	-1.14%	-1.13%	-	-
Horiz. %	118.08%	107.91%	106.78%	112.99%	97.74%	98.87%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 193,833
RPS	73.69	74.94	100.12	105.35	103.36	97.76	105.55	-5.80%
YoY %	-1.67%	-25.15%	-4.96%	1.93%	5.73%	-7.38%	-	-
Horiz. %	69.82%	71.00%	94.86%	99.81%	97.93%	92.62%	100.00%	-
EPS	5.47	8.00	4.14	0.25	5.46	10.78	10.53	-10.33%
YoY %	-31.63%	93.24%	1,556.00%	-95.42%	-49.35%	2.37%	-	-
Horiz. %	51.95%	75.97%	39.32%	2.37%	51.85%	102.37%	100.00%	-
DPS	4.61	8.30	2.65	2.04	4.25	2.62	5.90	-4.02%
YoY %	-44.46%	213.21%	29.90%	-52.00%	62.21%	-55.59%	-	-
Horiz. %	78.14%	140.68%	44.92%	34.58%	72.03%	44.41%	100.00%	-
NAPS	2.0978	1.9155	1.9619	2.011	1.7406	1.6199	1.5006	5.73%
YoY %	9.52%	-2.37%	-2.44%	15.53%	7.45%	7.95%	-	-
Horiz. %	139.80%	127.65%	130.74%	134.01%	115.99%	107.95%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	-
Price	0.87	0.88	0.91	0.95	0.82	1.66	1.99	-
P/RPS	1.19	1.18	0.94	0.91	0.80	1.57	1.60	-4.81%
YoY %	0.85%	25.53%	3.30%	13.75%	-49.04%	-1.88%	-	-
Horiz. %	74.37%	73.75%	58.75%	56.88%	50.00%	98.12%	100.00%	-
P/EPS	15.95	11.03	22.81	378.89	15.10	14.26	16.03	-0.08%
YoY %	44.61%	-51.64%	-93.98%	2,409.21%	5.89%	-11.04%	-	-
Horiz. %	99.50%	68.81%	142.30%	2,363.63%	94.20%	88.96%	100.00%	-
EY	6.27	9.07	4.38	0.26	6.62	7.01	6.24	0.07%
YoY %	-30.87%	107.08%	1,584.62%	-96.07%	-5.56%	12.34%	-	-
Horiz. %	100.48%	145.35%	70.19%	4.17%	106.09%	112.34%	100.00%	-
DY	5.28	9.40	2.80	2.14	5.15	1.71	3.50	7.08%
YoY %	-43.83%	235.71%	30.84%	-58.45%	201.17%	-51.14%	-	-
Horiz. %	150.86%	268.57%	80.00%	61.14%	147.14%	48.86%	100.00%	-
P/NAPS	0.42	0.46	0.48	0.48	0.47	0.95	1.12	-15.06%
YoY %	-8.70%	-4.17%	0.00%	2.13%	-50.53%	-15.18%	-	-
Horiz. %	37.50%	41.07%	42.86%	42.86%	41.96%	84.82%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	24/08/12	15/08/11	16/08/10	30/07/09	11/08/08	06/08/07	06/09/06	-
Price	0.96	0.80	0.96	1.00	0.81	1.62	2.14	-
P/RPS	1.31	1.07	1.00	0.95	0.79	1.53	1.72	-4.43%
YoY %	22.43%	7.00%	5.26%	20.25%	-48.37%	-11.05%	-	-
Horiz. %	76.16%	62.21%	58.14%	55.23%	45.93%	88.95%	100.00%	-
P/EPS	17.60	10.03	24.07	398.83	14.91	13.91	17.23	0.35%
YoY %	75.47%	-58.33%	-93.96%	2,574.92%	7.19%	-19.27%	-	-
Horiz. %	102.15%	58.21%	139.70%	2,314.74%	86.54%	80.73%	100.00%	-
EY	5.68	9.97	4.15	0.25	6.71	7.19	5.80	-0.34%
YoY %	-43.03%	140.24%	1,560.00%	-96.27%	-6.68%	23.97%	-	-
Horiz. %	97.93%	171.90%	71.55%	4.31%	115.69%	123.97%	100.00%	-
DY	4.79	10.34	2.65	2.03	5.21	1.75	3.25	6.67%
YoY %	-53.68%	290.19%	30.54%	-61.04%	197.71%	-46.15%	-	-
Horiz. %	147.38%	318.15%	81.54%	62.46%	160.31%	53.85%	100.00%	-
P/NAPS	0.46	0.42	0.51	0.50	0.47	0.93	1.21	-14.87%
YoY %	9.52%	-17.65%	2.00%	6.38%	-49.46%	-23.14%	-	-
Horiz. %	38.02%	34.71%	42.15%	41.32%	38.84%	76.86%	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