[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

NHB's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
TTM Result
Revenue	190,183	210,010	193,615	192,666	198,231	176,409	172,990	1.59%
YoY %	-9.44%	8.47%	0.49%	-2.81%	12.37%	1.98%	-	-
Horiz. %	109.94%	121.40%	111.92%	111.37%	114.59%	101.98%	100.00%	-
PBT	25,846	16,091	16,813	27,800	32,272	21,599	13,456	11.48%
YoY %	60.62%	-4.29%	-39.52%	-13.86%	49.41%	60.52%	-	-
Horiz. %	192.08%	119.58%	124.95%	206.60%	239.83%	160.52%	100.00%	-
Tax	-9,828	-5,561	-1,976	444	-4,686	-6,082	-8,619	2.21%
YoY %	-76.73%	-181.43%	-545.05%	109.48%	22.95%	29.43%	-	-
Horiz. %	114.03%	64.52%	22.93%	-5.15%	54.37%	70.57%	100.00%	-
NP	16,018	10,530	14,837	28,244	27,586	15,517	4,837	22.07%
YoY %	52.12%	-29.03%	-47.47%	2.39%	77.78%	220.80%	-	-
Horiz. %	331.16%	217.70%	306.74%	583.92%	570.31%	320.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	8,507	2,621	9,643	22,437	19,050	15,517	4,837	9.86%
YoY %	224.57%	-72.82%	-57.02%	17.78%	22.77%	220.80%	-	-
Horiz. %	175.87%	54.19%	199.36%	463.86%	393.84%	320.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	38.03%	34.56%	11.75%	-1.60%	14.52%	28.16%	64.05%	-
YoY %	10.04%	194.13%	834.38%	-111.02%	-48.44%	-56.03%	-	-
Horiz. %	59.38%	53.96%	18.35%	-2.50%	22.67%	43.97%	100.00%	-
Total Cost	174,165	199,480	178,778	164,422	170,645	160,892	168,153	0.58%
YoY %	-12.69%	11.58%	8.73%	-3.65%	6.06%	-4.32%	-	-
Horiz. %	103.58%	118.63%	106.32%	97.78%	101.48%	95.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	373,637	396,424	343,620	295,706	283,395	265,123	218,820	9.32%
YoY %	-5.75%	15.37%	16.20%	4.34%	6.89%	21.16%	-	-
Horiz. %	170.75%	181.16%	157.03%	135.14%	129.51%	121.16%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Dividend
Div	5,099	3,936	8,189	9,957	9,653	-	-	-
YoY %	29.55%	-51.94%	-17.76%	3.15%	0.00%	-	-	-
Horiz. %	52.82%	40.77%	84.83%	103.15%	100.00%	-	-	-
Div Payout %	59.95%	150.20%	84.93%	44.38%	50.67%	-	-	-
YoY %	-60.09%	76.85%	91.37%	-12.41%	0.00%	-	-	-
Horiz. %	118.31%	296.43%	167.61%	87.59%	100.00%	-	-	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Equity
Net Worth	373,637	396,424	343,620	295,706	283,395	265,123	218,820	9.32%
YoY %	-5.75%	15.37%	16.20%	4.34%	6.89%	21.16%	-	-
Horiz. %	170.75%	181.16%	157.03%	135.14%	129.51%	121.16%	100.00%	-
NOSH	188,705	196,249	200,947	170,928	158,321	156,877	131,030	6.26%
YoY %	-3.84%	-2.34%	17.56%	7.96%	0.92%	19.73%	-	-
Horiz. %	144.02%	149.77%	153.36%	130.45%	120.83%	119.73%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Ratio Analysis
NP Margin	8.42%	5.01%	7.66%	14.66%	13.92%	8.80%	2.80%	-
YoY %	68.06%	-34.60%	-47.75%	5.32%	58.18%	214.29%	-	-
Horiz. %	300.71%	178.93%	273.57%	523.57%	497.14%	314.29%	100.00%	-
ROE	2.28%	0.66%	2.81%	7.59%	6.72%	5.85%	2.21%	-
YoY %	245.45%	-76.51%	-62.98%	12.95%	14.87%	164.71%	-	-
Horiz. %	103.17%	29.86%	127.15%	343.44%	304.07%	264.71%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Per Share
RPS	100.78	107.01	96.35	112.72	125.21	112.45	132.02	-4.39%
YoY %	-5.82%	11.06%	-14.52%	-9.98%	11.35%	-14.82%	-	-
Horiz. %	76.34%	81.06%	72.98%	85.38%	94.84%	85.18%	100.00%	-
EPS	4.51	1.34	4.80	13.13	12.03	9.89	3.69	3.39%
YoY %	236.57%	-72.08%	-63.44%	9.14%	21.64%	168.02%	-	-
Horiz. %	122.22%	36.31%	130.08%	355.83%	326.02%	268.02%	100.00%	-
DPS	2.70	2.01	4.08	5.83	6.10	0.00	0.00	-
YoY %	34.33%	-50.74%	-30.02%	-4.43%	0.00%	0.00%	-	-
Horiz. %	44.26%	32.95%	66.89%	95.57%	100.00%	-	-	-
NAPS	1.98	2.02	1.71	1.73	1.79	1.69	1.67	2.87%
YoY %	-1.98%	18.13%	-1.16%	-3.35%	5.92%	1.20%	-	-
Horiz. %	118.56%	120.96%	102.40%	103.59%	107.19%	101.20%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Adjusted Per Share Value based on latest NOSH - 170,928
RPS	97.52	107.68	99.28	98.79	101.64	90.45	88.70	1.59%
YoY %	-9.44%	8.46%	0.50%	-2.80%	12.37%	1.97%	-	-
Horiz. %	109.94%	121.40%	111.93%	111.38%	114.59%	101.97%	100.00%	-
EPS	4.36	1.34	4.94	11.50	9.77	7.96	2.48	9.85%
YoY %	225.37%	-72.87%	-57.04%	17.71%	22.74%	220.97%	-	-
Horiz. %	175.81%	54.03%	199.19%	463.71%	393.95%	320.97%	100.00%	-
DPS	2.62	2.02	4.20	5.11	4.95	0.00	0.00	-
YoY %	29.70%	-51.90%	-17.81%	3.23%	0.00%	0.00%	-	-
Horiz. %	52.93%	40.81%	84.85%	103.23%	100.00%	-	-	-
NAPS	1.9158	2.0327	1.7619	1.5162	1.4531	1.3594	1.122	9.32%
YoY %	-5.75%	15.37%	16.20%	4.34%	6.89%	21.16%	-	-
Horiz. %	170.75%	181.17%	157.03%	135.13%	129.51%	121.16%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	70.00%	-21.05%	-57.06%	25.53%	-12.42%	36.44%	-	-
Horiz. %	86.44%	50.85%	64.41%	150.00%	119.49%	136.44%	100.00%	-
P/EPS	22.85	47.92	15.21	15.24	14.63	18.30	42.26	-9.73%
YoY %	-52.32%	215.06%	-0.20%	4.17%	-20.05%	-56.70%	-	-
Horiz. %	54.07%	113.39%	35.99%	36.06%	34.62%	43.30%	100.00%	-
EY	4.38	2.09	6.57	6.56	6.84	5.46	2.37	10.77%
YoY %	109.57%	-68.19%	0.15%	-4.09%	25.27%	130.38%	-	-
Horiz. %	184.81%	88.19%	277.22%	276.79%	288.61%	230.38%	100.00%	-
DY	2.62	3.13	5.58	2.91	3.46	0.00	0.00	-
YoY %	-16.29%	-43.91%	91.75%	-15.90%	0.00%	0.00%	-	-
Horiz. %	75.72%	90.46%	161.27%	84.10%	100.00%	-	-	-
P/NAPS	0.52	0.32	0.43	1.16	0.98	1.07	0.93	-9.23%
YoY %	62.50%	-25.58%	-62.93%	18.37%	-8.41%	15.05%	-	-
Horiz. %	55.91%	34.41%	46.24%	124.73%	105.38%	115.05%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Price Multiplier on Announcement Date
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%
YoY %	36.49%	-13.95%	-50.29%	13.82%	-10.06%	33.07%	-	-
Horiz. %	79.53%	58.27%	67.72%	136.22%	119.69%	133.07%	100.00%	-
P/EPS	22.63	59.15	17.30	14.86	15.79	19.21	45.51	-10.98%
YoY %	-61.74%	241.91%	16.42%	-5.89%	-17.80%	-57.79%	-	-
Horiz. %	49.73%	129.97%	38.01%	32.65%	34.70%	42.21%	100.00%	-
EY	4.42	1.69	5.78	6.73	6.33	5.21	2.20	12.32%
YoY %	161.54%	-70.76%	-14.12%	6.32%	21.50%	136.82%	-	-
Horiz. %	200.91%	76.82%	262.73%	305.91%	287.73%	236.82%	100.00%	-
DY	2.65	2.54	4.91	2.99	3.21	0.00	0.00	-
YoY %	4.33%	-48.27%	64.21%	-6.85%	0.00%	0.00%	-	-
Horiz. %	82.55%	79.13%	152.96%	93.15%	100.00%	-	-	-
P/NAPS	0.52	0.39	0.49	1.13	1.06	1.12	1.01	-10.46%
YoY %	33.33%	-20.41%	-56.64%	6.60%	-5.36%	10.89%	-	-
Horiz. %	51.49%	38.61%	48.51%	111.88%	104.95%	110.89%	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