[NHB] YoY TTM Result on 31-Mar-2007 [#1]

Stock
[NHB] NUENERGY HOLDINGS BERHAD
Announcement Date
22-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -8.33%
YoY- 17.78%
Quarter Report
Latest QR
Upcoming QR
NHB's Result
NHB's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 190,183 210,010 193,615 192,666 198,231 176,409 172,990 1.59%
PBT 25,846 16,091 16,813 27,800 32,272 21,599 13,456 11.48%
Tax -9,828 -5,561 -1,976 444 -4,686 -6,082 -8,619 2.21%
NP 16,018 10,530 14,837 28,244 27,586 15,517 4,837 22.07%
-
NP to SH 8,507 2,621 9,643 22,437 19,050 15,517 4,837 9.86%
-
Tax Rate 38.03% 34.56% 11.75% -1.60% 14.52% 28.16% 64.05% -
Total Cost 174,165 199,480 178,778 164,422 170,645 160,892 168,153 0.58%
-
Net Worth 373,637 396,424 343,620 295,706 283,395 265,123 218,820 9.32%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 5,099 3,936 8,189 9,957 9,653 - - -
Div Payout % 59.95% 150.20% 84.93% 44.38% 50.67% - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 373,637 396,424 343,620 295,706 283,395 265,123 218,820 9.32%
NOSH 188,705 196,249 200,947 170,928 158,321 156,877 131,030 6.26%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 8.42% 5.01% 7.66% 14.66% 13.92% 8.80% 2.80% -
ROE 2.28% 0.66% 2.81% 7.59% 6.72% 5.85% 2.21% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 100.78 107.01 96.35 112.72 125.21 112.45 132.02 -4.39%
EPS 4.51 1.34 4.80 13.13 12.03 9.89 3.69 3.39%
DPS 2.70 2.01 4.08 5.83 6.10 0.00 0.00 -
NAPS 1.98 2.02 1.71 1.73 1.79 1.69 1.67 2.87%
Adjusted Per Share Value based on latest NOSH - 170,928
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 98.65 108.94 100.43 99.94 102.83 91.51 89.74 1.58%
EPS 4.41 1.36 5.00 11.64 9.88 8.05 2.51 9.84%
DPS 2.65 2.04 4.25 5.17 5.01 0.00 0.00 -
NAPS 1.9382 2.0564 1.7825 1.5339 1.4701 1.3753 1.1351 9.32%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 1.03 0.64 0.73 2.00 1.76 1.81 1.56 -
P/RPS 1.02 0.60 0.76 1.77 1.41 1.61 1.18 -2.39%
P/EPS 22.85 47.92 15.21 15.24 14.63 18.30 42.26 -9.73%
EY 4.38 2.09 6.57 6.56 6.84 5.46 2.37 10.77%
DY 2.62 3.13 5.58 2.91 3.46 0.00 0.00 -
P/NAPS 0.52 0.32 0.43 1.16 0.98 1.07 0.93 -9.23%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 14/05/10 19/05/09 20/05/08 22/05/07 14/06/06 12/05/05 27/05/04 -
Price 1.02 0.79 0.83 1.95 1.90 1.90 1.68 -
P/RPS 1.01 0.74 0.86 1.73 1.52 1.69 1.27 -3.74%
P/EPS 22.63 59.15 17.30 14.86 15.79 19.21 45.51 -10.98%
EY 4.42 1.69 5.78 6.73 6.33 5.21 2.20 12.32%
DY 2.65 2.54 4.91 2.99 3.21 0.00 0.00 -
P/NAPS 0.52 0.39 0.49 1.13 1.06 1.12 1.01 -10.46%

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