[CNH] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[CNH] CITRA NUSA HOLDINGS BERHAD
Announcement Date
26-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -29.49%
YoY- -68.07%
Quarter Report
Latest QR
Upcoming QR
CNH's Result
CNH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 133,256 129,648 134,441 135,860 143,360 149,008 158,379 -10.90%
PBT 5,954 6,236 3,480 4,542 6,408 6,684 10,342 -30.86%
Tax -1,860 -1,168 -1,054 -1,868 -2,686 -2,536 -3,637 -36.12%
NP 4,094 5,068 2,426 2,674 3,722 4,148 6,705 -28.09%
-
NP to SH 3,964 5,024 2,285 2,542 3,606 4,048 6,645 -29.20%
-
Tax Rate 31.24% 18.73% 30.29% 41.13% 41.92% 37.94% 35.17% -
Total Cost 129,162 124,580 132,015 133,185 139,638 144,860 151,674 -10.18%
-
Net Worth 0 104,666 107,785 105,944 108,180 108,428 107,177 -
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - 4,383 - - - 5,716 -
Div Payout % - - 191.83% - - - 86.02% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 0 104,666 107,785 105,944 108,180 108,428 107,177 -
NOSH 708,214 697,777 718,571 706,296 721,200 722,857 714,516 -0.59%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 3.07% 3.91% 1.80% 1.97% 2.60% 2.78% 4.23% -
ROE 0.00% 4.80% 2.12% 2.40% 3.33% 3.73% 6.20% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 18.82 18.58 18.71 19.24 19.88 20.61 22.17 -10.37%
EPS 0.36 0.72 0.35 0.36 0.50 0.56 0.93 -46.97%
DPS 0.00 0.00 0.61 0.00 0.00 0.00 0.80 -
NAPS 0.00 0.15 0.15 0.15 0.15 0.15 0.15 -
Adjusted Per Share Value based on latest NOSH - 1,040,000
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 18.49 17.98 18.65 18.85 19.89 20.67 21.97 -10.88%
EPS 0.55 0.70 0.32 0.35 0.50 0.56 0.92 -29.10%
DPS 0.00 0.00 0.61 0.00 0.00 0.00 0.79 -
NAPS 0.00 0.1452 0.1495 0.147 0.1501 0.1504 0.1487 -
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.17 0.19 0.18 0.19 0.22 0.25 0.23 -
P/RPS 0.90 1.02 0.96 0.99 1.11 1.21 1.04 -9.21%
P/EPS 30.37 26.39 56.61 52.78 44.00 44.64 24.73 14.72%
EY 3.29 3.79 1.77 1.89 2.27 2.24 4.04 -12.82%
DY 0.00 0.00 3.39 0.00 0.00 0.00 3.48 -
P/NAPS 0.00 1.27 1.20 1.27 1.47 1.67 1.53 -
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 26/05/11 24/02/11 26/11/10 26/08/10 27/05/10 25/02/10 -
Price 0.14 0.18 0.19 0.19 0.20 0.22 0.23 -
P/RPS 0.74 0.97 1.02 0.99 1.01 1.07 1.04 -20.34%
P/EPS 25.01 25.00 59.75 52.78 40.00 39.29 24.73 0.75%
EY 4.00 4.00 1.67 1.89 2.50 2.55 4.04 -0.66%
DY 0.00 0.00 3.21 0.00 0.00 0.00 3.48 -
P/NAPS 0.00 1.20 1.27 1.27 1.33 1.47 1.53 -

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