[NHB] YoY TTM Result on 30-Sep-2008 [#3]

Stock

[NHB] NUENERGY HOLDINGS BERHAD

Announcement Date

25-Nov-2008

Admission Sponsor

Sponsor

Financial Year

31-Dec-2008

Quarter

30-Sep-2008 [#3]

Profit Trend

QoQ- -7.76%

YoY- -39.15%

Quarter Report

NHB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
TTM Result
Revenue	130,610	196,129	190,356	210,065	187,068	203,755	184,780	-5.61%
YoY %	-33.41%	3.03%	-9.38%	12.29%	-8.19%	10.27%	-	-
Horiz. %	70.68%	106.14%	103.02%	113.68%	101.24%	110.27%	100.00%	-
PBT	20,475	24,877	12,651	20,353	19,255	35,131	25,184	-3.38%
YoY %	-17.70%	96.64%	-37.84%	5.70%	-45.19%	39.50%	-	-
Horiz. %	81.30%	98.78%	50.23%	80.82%	76.46%	139.50%	100.00%	-
Tax	-2,347	-10,435	-4,560	-4,878	1,371	-4,348	-4,391	-9.90%
YoY %	77.51%	-128.84%	6.52%	-455.80%	131.53%	0.98%	-	-
Horiz. %	53.45%	237.65%	103.85%	111.09%	-31.22%	99.02%	100.00%	-
NP	18,128	14,442	8,091	15,475	20,626	30,783	20,793	-2.25%
YoY %	25.52%	78.49%	-47.72%	-24.97%	-33.00%	48.05%	-	-
Horiz. %	87.18%	69.46%	38.91%	74.42%	99.20%	148.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	17,480	7,464	1,464	9,717	15,970	22,547	16,993	0.47%
YoY %	134.19%	409.84%	-84.93%	-39.15%	-29.17%	32.68%	-	-
Horiz. %	102.87%	43.92%	8.62%	57.18%	93.98%	132.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	11.46%	41.95%	36.04%	23.97%	-7.12%	12.38%	17.44%	-
YoY %	-72.68%	16.40%	50.35%	436.66%	-157.51%	-29.01%	-	-
Horiz. %	65.71%	240.54%	206.65%	137.44%	-40.83%	70.99%	100.00%	-
Total Cost	112,482	181,687	182,265	194,590	166,442	172,972	163,987	-6.08%
YoY %	-38.09%	-0.32%	-6.33%	16.91%	-3.78%	5.48%	-	-
Horiz. %	68.59%	110.79%	111.15%	118.66%	101.50%	105.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	375,610	354,847	377,846	338,092	310,843	289,034	281,242	4.93%
YoY %	5.85%	-6.09%	11.76%	8.77%	7.55%	2.77%	-	-
Horiz. %	133.55%	126.17%	134.35%	120.21%	110.53%	102.77%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Dividend
Div	15,995	5,099	3,936	8,189	5,053	8,135	6,421	16.42%
YoY %	213.69%	29.55%	-51.94%	62.06%	-37.89%	26.69%	-	-
Horiz. %	249.10%	79.41%	61.30%	127.53%	78.69%	126.69%	100.00%	-
Div Payout %	91.51%	68.33%	268.91%	84.29%	31.65%	36.08%	37.79%	-
YoY %	33.92%	-74.59%	219.03%	166.32%	-12.28%	-4.53%	-	-
Horiz. %	242.15%	180.82%	711.59%	223.05%	83.75%	95.47%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Equity
Net Worth	375,610	354,847	377,846	338,092	310,843	289,034	281,242	4.93%
YoY %	5.85%	-6.09%	11.76%	8.77%	7.55%	2.77%	-	-
Horiz. %	133.55%	126.17%	134.35%	120.21%	110.53%	102.77%	100.00%	-
NOSH	181,454	193,800	188,923	184,749	176,615	165,162	161,633	1.94%
YoY %	-6.37%	2.58%	2.26%	4.61%	6.93%	2.18%	-	-
Horiz. %	112.26%	119.90%	116.88%	114.30%	109.27%	102.18%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Ratio Analysis
NP Margin	13.88%	7.36%	4.25%	7.37%	11.03%	15.11%	11.25%	-
YoY %	88.59%	73.18%	-42.33%	-33.18%	-27.00%	34.31%	-	-
Horiz. %	123.38%	65.42%	37.78%	65.51%	98.04%	134.31%	100.00%	-
ROE	4.65%	2.10%	0.39%	2.87%	5.14%	7.80%	6.04%	-
YoY %	121.43%	438.46%	-86.41%	-44.16%	-34.10%	29.14%	-	-
Horiz. %	76.99%	34.77%	6.46%	47.52%	85.10%	129.14%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Per Share
RPS	71.98	101.20	100.76	113.70	105.92	123.37	114.32	-7.41%
YoY %	-28.87%	0.44%	-11.38%	7.35%	-14.14%	7.92%	-	-
Horiz. %	62.96%	88.52%	88.14%	99.46%	92.65%	107.92%	100.00%	-
EPS	9.63	3.85	0.77	5.26	9.04	13.65	10.51	-1.44%
YoY %	150.13%	400.00%	-85.36%	-41.81%	-33.77%	29.88%	-	-
Horiz. %	91.63%	36.63%	7.33%	50.05%	86.01%	129.88%	100.00%	-
DPS	8.82	2.63	2.08	4.43	2.86	4.93	3.97	14.22%
YoY %	235.36%	26.44%	-53.05%	54.90%	-41.99%	24.18%	-	-
Horiz. %	222.17%	66.25%	52.39%	111.59%	72.04%	124.18%	100.00%	-
NAPS	2.07	1.831	2.00	1.83	1.76	1.75	1.74	2.93%
YoY %	13.05%	-8.45%	9.29%	3.98%	0.57%	0.57%	-	-
Horiz. %	118.97%	105.23%	114.94%	105.17%	101.15%	100.57%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Adjusted Per Share Value based on latest NOSH - 184,749
RPS	67.75	101.74	98.74	108.97	97.04	105.69	95.85	-5.61%
YoY %	-33.41%	3.04%	-9.39%	12.29%	-8.18%	10.27%	-	-
Horiz. %	70.68%	106.15%	103.02%	113.69%	101.24%	110.27%	100.00%	-
EPS	9.07	3.87	0.76	5.04	8.28	11.70	8.81	0.48%
YoY %	134.37%	409.21%	-84.92%	-39.13%	-29.23%	32.80%	-	-
Horiz. %	102.95%	43.93%	8.63%	57.21%	93.98%	132.80%	100.00%	-
DPS	8.30	2.65	2.04	4.25	2.62	4.22	3.33	16.43%
YoY %	213.21%	29.90%	-52.00%	62.21%	-37.91%	26.73%	-	-
Horiz. %	249.25%	79.58%	61.26%	127.63%	78.68%	126.73%	100.00%	-
NAPS	1.9484	1.8407	1.96	1.7538	1.6124	1.4993	1.4589	4.93%
YoY %	5.85%	-6.09%	11.76%	8.77%	7.54%	2.77%	-	-
Horiz. %	133.55%	126.17%	134.35%	120.21%	110.52%	102.77%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	-
Price	0.73	0.95	0.95	0.68	1.33	2.20	1.61	-
P/RPS	1.01	0.94	0.94	0.60	1.26	1.78	1.41	-5.40%
YoY %	7.45%	0.00%	56.67%	-52.38%	-29.21%	26.24%	-	-
Horiz. %	71.63%	66.67%	66.67%	42.55%	89.36%	126.24%	100.00%	-
P/EPS	7.58	24.67	122.59	12.93	14.71	16.12	15.31	-11.05%
YoY %	-69.27%	-79.88%	848.11%	-12.10%	-8.75%	5.29%	-	-
Horiz. %	49.51%	161.14%	800.72%	84.45%	96.08%	105.29%	100.00%	-
EY	13.20	4.05	0.82	7.73	6.80	6.21	6.53	12.43%
YoY %	225.93%	393.90%	-89.39%	13.68%	9.50%	-4.90%	-	-
Horiz. %	202.14%	62.02%	12.56%	118.38%	104.13%	95.10%	100.00%	-
DY	12.08	2.77	2.19	6.52	2.15	2.24	2.47	30.26%
YoY %	336.10%	26.48%	-66.41%	203.26%	-4.02%	-9.31%	-	-
Horiz. %	489.07%	112.15%	88.66%	263.97%	87.04%	90.69%	100.00%	-
P/NAPS	0.35	0.52	0.48	0.37	0.76	1.26	0.93	-15.02%
YoY %	-32.69%	8.33%	29.73%	-51.32%	-39.68%	35.48%	-	-
Horiz. %	37.63%	55.91%	51.61%	39.78%	81.72%	135.48%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Price Multiplier on Announcement Date
Date	30/11/11	29/11/10	26/10/09	25/11/08	27/11/07	22/11/06	14/11/05	-
Price	0.71	1.02	0.94	0.58	1.21	2.05	1.59	-
P/RPS	0.99	1.01	0.93	0.51	1.14	1.66	1.39	-5.49%
YoY %	-1.98%	8.60%	82.35%	-55.26%	-31.33%	19.42%	-	-
Horiz. %	71.22%	72.66%	66.91%	36.69%	82.01%	119.42%	100.00%	-
P/EPS	7.37	26.48	121.30	11.03	13.38	15.02	15.12	-11.28%
YoY %	-72.17%	-78.17%	999.73%	-17.56%	-10.92%	-0.66%	-	-
Horiz. %	48.74%	175.13%	802.25%	72.95%	88.49%	99.34%	100.00%	-
EY	13.57	3.78	0.82	9.07	7.47	6.66	6.61	12.72%
YoY %	258.99%	360.98%	-90.96%	21.42%	12.16%	0.76%	-	-
Horiz. %	205.30%	57.19%	12.41%	137.22%	113.01%	100.76%	100.00%	-
DY	12.42	2.58	2.22	7.64	2.36	2.40	2.50	30.61%
YoY %	381.40%	16.22%	-70.94%	223.73%	-1.67%	-4.00%	-	-
Horiz. %	496.80%	103.20%	88.80%	305.60%	94.40%	96.00%	100.00%	-
P/NAPS	0.34	0.56	0.47	0.32	0.69	1.17	0.91	-15.12%
YoY %	-39.29%	19.15%	46.87%	-53.62%	-41.03%	28.57%	-	-
Horiz. %	37.36%	61.54%	51.65%	35.16%	75.82%	128.57%	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