[NHB] YoY TTM Result on 30-Jun-2014 [#2]

Stock

[NHB] NUENERGY HOLDINGS BERHAD

Announcement Date

25-Aug-2014

Admission Sponsor

Sponsor

Financial Year

31-Dec-2014

Quarter

30-Jun-2014 [#2]

Profit Trend

QoQ- -1.52%

YoY- 3214.79%

Quarter Report

NHB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
TTM Result
Revenue	16,170	28,074	38,171	74,824	134,656	142,051	144,472	-30.55%
YoY %	-42.40%	-26.45%	-48.99%	-44.43%	-5.21%	-1.68%	-	-
Horiz. %	11.19%	19.43%	26.42%	51.79%	93.21%	98.32%	100.00%	-
PBT	411	-13,889	-53,007	191,896	2,864	17,410	17,764	-46.58%
YoY %	102.96%	73.80%	-127.62%	6,600.28%	-83.55%	-1.99%	-	-
Horiz. %	2.31%	-78.19%	-298.40%	1,080.25%	16.12%	98.01%	100.00%	-
Tax	14,624	-376	-760	-2,243	-5,045	-5,415	-3,090	-
YoY %	3,989.36%	50.53%	66.12%	55.54%	6.83%	-75.24%	-	-
Horiz. %	-473.27%	12.17%	24.60%	72.59%	163.27%	175.24%	100.00%	-
NP	15,035	-14,265	-53,767	189,653	-2,181	11,995	14,674	0.40%
YoY %	205.40%	73.47%	-128.35%	8,795.69%	-118.18%	-18.26%	-	-
Horiz. %	102.46%	-97.21%	-366.41%	1,292.44%	-14.86%	81.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	369	-12,246	-41,079	127,644	-4,098	10,552	15,426	-46.29%
YoY %	103.01%	70.19%	-132.18%	3,214.79%	-138.84%	-31.60%	-	-
Horiz. %	2.39%	-79.39%	-266.30%	827.46%	-26.57%	68.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-3,558.15%	-	-	1.17%	176.15%	31.10%	17.39%	-
YoY %	0.00%	-	-	-99.34%	466.40%	78.84%	-	-
Horiz. %	-20,460.90%	-	-	6.73%	1,012.94%	178.84%	100.00%	-
Total Cost	1,135	42,339	91,938	-114,829	136,837	130,056	129,798	-54.57%
YoY %	-97.32%	-53.95%	180.07%	-183.92%	5.21%	0.20%	-	-
Horiz. %	0.87%	32.62%	70.83%	-88.47%	105.42%	100.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	294,532	286,390	300,190	305,000	371,360	404,414	369,266	-3.69%
YoY %	2.84%	-4.60%	-1.58%	-17.87%	-8.17%	9.52%	-	-
Horiz. %	79.76%	77.56%	81.29%	82.60%	100.57%	109.52%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Dividend
Div	-	4,395	6,183	195,760	8,564	8,889	15,995	-
YoY %	-	-28.92%	-96.84%	2,185.85%	-3.66%	-44.43%	-	-
Horiz. %	-	27.48%	38.66%	1,223.88%	53.54%	55.57%	100.00%	-
Div Payout %	-	0.00%	0.00%	153.36%	0.00%	84.24%	103.69%	-
YoY %	-	0.00%	0.00%	0.00%	0.00%	-18.76%	-	-
Horiz. %	-	0.00%	0.00%	147.90%	0.00%	81.24%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Equity
Net Worth	294,532	286,390	300,190	305,000	371,360	404,414	369,266	-3.69%
YoY %	2.84%	-4.60%	-1.58%	-17.87%	-8.17%	9.52%	-	-
Horiz. %	79.76%	77.56%	81.29%	82.60%	100.57%	109.52%	100.00%	-
NOSH	195,025	169,461	175,550	174,285	168,800	193,499	193,333	0.14%
YoY %	15.09%	-3.47%	0.73%	3.25%	-12.76%	0.09%	-	-
Horiz. %	100.88%	87.65%	90.80%	90.15%	87.31%	100.09%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Ratio Analysis
NP Margin	92.98%	-50.81%	-140.86%	253.47%	-1.62%	8.44%	10.16%	-
YoY %	283.00%	63.93%	-155.57%	15,746.30%	-119.19%	-16.93%	-	-
Horiz. %	915.16%	-500.10%	-1,386.42%	2,494.78%	-15.94%	83.07%	100.00%	-
ROE	0.13%	-4.28%	-13.68%	41.85%	-1.10%	2.61%	4.18%	-
YoY %	103.04%	68.71%	-132.69%	3,904.55%	-142.15%	-37.56%	-	-
Horiz. %	3.11%	-102.39%	-327.27%	1,001.20%	-26.32%	62.44%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Per Share
RPS	8.56	16.57	21.74	42.93	79.77	73.41	74.73	-30.28%
YoY %	-48.34%	-23.78%	-49.36%	-46.18%	8.66%	-1.77%	-	-
Horiz. %	11.45%	22.17%	29.09%	57.45%	106.74%	98.23%	100.00%	-
EPS	0.20	-7.23	-23.40	73.24	-2.43	5.45	7.98	-45.87%
YoY %	102.77%	69.10%	-131.95%	3,113.99%	-144.59%	-31.70%	-	-
Horiz. %	2.51%	-90.60%	-293.23%	917.79%	-30.45%	68.30%	100.00%	-
DPS	0.00	2.59	3.52	112.32	5.07	4.59	8.27	-
YoY %	0.00%	-26.42%	-96.87%	2,115.38%	10.46%	-44.50%	-	-
Horiz. %	0.00%	31.32%	42.56%	1,358.16%	61.31%	55.50%	100.00%	-
NAPS	1.56	1.69	1.71	1.75	2.20	2.09	1.91	-3.31%
YoY %	-7.69%	-1.17%	-2.29%	-20.45%	5.26%	9.42%	-	-
Horiz. %	81.68%	88.48%	89.53%	91.62%	115.18%	109.42%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Adjusted Per Share Value based on latest NOSH - 174,285
RPS	8.29	14.40	19.57	38.37	69.05	72.84	74.08	-30.55%
YoY %	-42.43%	-26.42%	-49.00%	-44.43%	-5.20%	-1.67%	-	-
Horiz. %	11.19%	19.44%	26.42%	51.80%	93.21%	98.33%	100.00%	-
EPS	0.19	-6.28	-21.06	65.45	-2.10	5.41	7.91	-46.25%
YoY %	103.03%	70.18%	-132.18%	3,216.67%	-138.82%	-31.61%	-	-
Horiz. %	2.40%	-79.39%	-266.25%	827.43%	-26.55%	68.39%	100.00%	-
DPS	0.00	2.25	3.17	100.38	4.39	4.56	8.20	-
YoY %	0.00%	-29.02%	-96.84%	2,186.56%	-3.73%	-44.39%	-	-
Horiz. %	0.00%	27.44%	38.66%	1,224.15%	53.54%	55.61%	100.00%	-
NAPS	1.5102	1.4685	1.5392	1.5639	1.9042	2.0737	1.8934	-3.69%
YoY %	2.84%	-4.59%	-1.58%	-17.87%	-8.17%	9.52%	-	-
Horiz. %	79.76%	77.56%	81.29%	82.60%	100.57%	109.52%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	-
Price	0.75	0.76	0.82	0.825	1.49	0.87	0.88	-
P/RPS	8.76	4.59	3.77	1.92	1.87	1.19	1.18	39.62%
YoY %	90.85%	21.75%	96.35%	2.67%	57.14%	0.85%	-	-
Horiz. %	742.37%	388.98%	319.49%	162.71%	158.47%	100.85%	100.00%	-
P/EPS	383.75	-10.52	-3.50	1.13	-61.37	15.95	11.03	80.58%
YoY %	3,747.81%	-200.57%	-409.73%	101.84%	-484.76%	44.61%	-	-
Horiz. %	3,479.15%	-95.38%	-31.73%	10.24%	-556.39%	144.61%	100.00%	-
EY	0.26	-9.51	-28.54	88.77	-1.63	6.27	9.07	-44.64%
YoY %	102.73%	66.68%	-132.15%	5,546.01%	-126.00%	-30.87%	-	-
Horiz. %	2.87%	-104.85%	-314.66%	978.72%	-17.97%	69.13%	100.00%	-
DY	0.00	3.41	4.30	136.15	3.41	5.28	9.40	-
YoY %	0.00%	-20.70%	-96.84%	3,892.67%	-35.42%	-43.83%	-	-
Horiz. %	0.00%	36.28%	45.74%	1,448.40%	36.28%	56.17%	100.00%	-
P/NAPS	0.48	0.45	0.48	0.47	0.68	0.42	0.46	0.71%
YoY %	6.67%	-6.25%	2.13%	-30.88%	61.90%	-8.70%	-	-
Horiz. %	104.35%	97.83%	104.35%	102.17%	147.83%	91.30%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Announcement Date
Date	17/08/17	29/08/16	19/08/15	25/08/14	26/08/13	24/08/12	15/08/11	-
Price	0.745	0.78	0.775	1.01	1.79	0.96	0.80	-
P/RPS	8.70	4.71	3.56	2.35	2.24	1.31	1.07	41.75%
YoY %	84.71%	32.30%	51.49%	4.91%	70.99%	22.43%	-	-
Horiz. %	813.08%	440.19%	332.71%	219.63%	209.35%	122.43%	100.00%	-
P/EPS	381.19	-10.79	-3.31	1.38	-73.73	17.60	10.03	83.25%
YoY %	3,632.81%	-225.98%	-339.86%	101.87%	-518.92%	75.47%	-	-
Horiz. %	3,800.50%	-107.58%	-33.00%	13.76%	-735.09%	175.47%	100.00%	-
EY	0.26	-9.26	-30.19	72.51	-1.36	5.68	9.97	-45.51%
YoY %	102.81%	69.33%	-141.64%	5,431.62%	-123.94%	-43.03%	-	-
Horiz. %	2.61%	-92.88%	-302.81%	727.28%	-13.64%	56.97%	100.00%	-
DY	0.00	3.33	4.54	111.21	2.83	4.79	10.34	-
YoY %	0.00%	-26.65%	-95.92%	3,829.68%	-40.92%	-53.68%	-	-
Horiz. %	0.00%	32.21%	43.91%	1,075.53%	27.37%	46.32%	100.00%	-
P/NAPS	0.48	0.46	0.45	0.58	0.81	0.46	0.42	2.24%
YoY %	4.35%	2.22%	-22.41%	-28.40%	76.09%	9.52%	-	-
Horiz. %	114.29%	109.52%	107.14%	138.10%	192.86%	109.52%	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