[CNH] QoQ TTM Result on 30-Jun-2009 [#2]

Stock
[CNH] CITRA NUSA HOLDINGS BERHAD
Announcement Date
26-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -20.31%
YoY- -37.14%
Quarter Report
Latest QR
Upcoming QR
CNH's Result
CNH's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 154,536 158,378 162,481 172,540 178,478 182,027 182,093 -10.37%
PBT 7,079 10,342 12,053 17,642 21,638 23,966 26,808 -58.87%
Tax -3,017 -3,637 -3,523 -4,713 -5,403 -6,266 -7,340 -44.74%
NP 4,062 6,705 8,530 12,929 16,235 17,700 19,468 -64.85%
-
NP to SH 3,972 6,645 8,525 12,951 16,251 17,711 19,468 -65.37%
-
Tax Rate 42.62% 35.17% 29.23% 26.71% 24.97% 26.15% 27.38% -
Total Cost 150,474 151,673 153,951 159,611 162,243 164,327 162,625 -5.04%
-
Net Worth 108,428 112,166 103,000 108,173 108,382 116,708 108,313 0.07%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 5,982 5,982 13,129 13,129 13,129 13,129 8,619 -21.62%
Div Payout % 150.61% 90.03% 154.01% 101.38% 80.79% 74.13% 44.28% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 108,428 112,166 103,000 108,173 108,382 116,708 108,313 0.07%
NOSH 722,857 747,777 686,666 721,153 722,549 729,428 722,089 0.07%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 2.63% 4.23% 5.25% 7.49% 9.10% 9.72% 10.69% -
ROE 3.66% 5.92% 8.28% 11.97% 14.99% 15.18% 17.97% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 21.38 21.18 23.66 23.93 24.70 24.95 25.22 -10.43%
EPS 0.55 0.89 1.24 1.80 2.25 2.43 2.70 -65.41%
DPS 0.83 0.80 1.91 1.80 1.80 1.80 1.20 -21.80%
NAPS 0.15 0.15 0.15 0.15 0.15 0.16 0.15 0.00%
Adjusted Per Share Value based on latest NOSH - 721,153
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 21.46 22.00 22.57 23.96 24.79 25.28 25.29 -10.37%
EPS 0.55 0.92 1.18 1.80 2.26 2.46 2.70 -65.41%
DPS 0.83 0.83 1.82 1.82 1.82 1.82 1.20 -21.80%
NAPS 0.1506 0.1558 0.1431 0.1502 0.1505 0.1621 0.1504 0.08%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.25 0.23 0.23 0.28 0.20 0.23 0.28 -
P/RPS 1.17 1.09 0.97 1.17 0.81 0.92 1.11 3.57%
P/EPS 45.50 25.88 18.53 15.59 8.89 9.47 10.39 167.90%
EY 2.20 3.86 5.40 6.41 11.25 10.56 9.63 -62.66%
DY 3.31 3.48 8.31 6.43 9.00 7.83 4.29 -15.89%
P/NAPS 1.67 1.53 1.53 1.87 1.33 1.44 1.87 -7.27%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 27/05/10 25/02/10 26/11/09 26/08/09 28/05/09 26/02/09 25/11/08 -
Price 0.22 0.23 0.23 0.23 0.30 0.23 0.21 -
P/RPS 1.03 1.09 0.97 0.96 1.21 0.92 0.83 15.49%
P/EPS 40.04 25.88 18.53 12.81 13.34 9.47 7.79 198.12%
EY 2.50 3.86 5.40 7.81 7.50 10.56 12.84 -66.44%
DY 3.76 3.48 8.31 7.83 6.00 7.83 5.71 -24.32%
P/NAPS 1.47 1.53 1.53 1.53 2.00 1.44 1.40 3.30%

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