[CNH] QoQ TTM Result on 30-Sep-2009 [#3]

Stock
[CNH] CITRA NUSA HOLDINGS BERHAD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -34.17%
YoY- -56.21%
Quarter Report
Latest QR
Upcoming QR
CNH's Result
CNH's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 147,649 154,536 158,378 162,481 172,540 178,478 182,027 -13.05%
PBT 5,755 7,079 10,342 12,053 17,642 21,638 23,966 -61.46%
Tax -2,738 -3,017 -3,637 -3,523 -4,713 -5,403 -6,266 -42.50%
NP 3,017 4,062 6,705 8,530 12,929 16,235 17,700 -69.35%
-
NP to SH 2,888 3,972 6,645 8,525 12,951 16,251 17,711 -70.25%
-
Tax Rate 47.58% 42.62% 35.17% 29.23% 26.71% 24.97% 26.15% -
Total Cost 144,632 150,474 151,673 153,951 159,611 162,243 164,327 -8.18%
-
Net Worth 107,863 108,428 112,166 103,000 108,173 108,382 116,708 -5.13%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 5,982 5,982 5,982 13,129 13,129 13,129 13,129 -40.87%
Div Payout % 207.14% 150.61% 90.03% 154.01% 101.38% 80.79% 74.13% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 107,863 108,428 112,166 103,000 108,173 108,382 116,708 -5.13%
NOSH 719,090 722,857 747,777 686,666 721,153 722,549 729,428 -0.94%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 2.04% 2.63% 4.23% 5.25% 7.49% 9.10% 9.72% -
ROE 2.68% 3.66% 5.92% 8.28% 11.97% 14.99% 15.18% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 20.53 21.38 21.18 23.66 23.93 24.70 24.95 -12.22%
EPS 0.40 0.55 0.89 1.24 1.80 2.25 2.43 -70.06%
DPS 0.83 0.83 0.80 1.91 1.80 1.80 1.80 -40.39%
NAPS 0.15 0.15 0.15 0.15 0.15 0.15 0.16 -4.22%
Adjusted Per Share Value based on latest NOSH - 686,666
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 20.48 21.44 21.97 22.54 23.93 24.76 25.25 -13.06%
EPS 0.40 0.55 0.92 1.18 1.80 2.25 2.46 -70.30%
DPS 0.83 0.83 0.83 1.82 1.82 1.82 1.82 -40.83%
NAPS 0.1496 0.1504 0.1556 0.1429 0.1501 0.1503 0.1619 -5.14%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.22 0.25 0.23 0.23 0.28 0.20 0.23 -
P/RPS 1.07 1.17 1.09 0.97 1.17 0.81 0.92 10.62%
P/EPS 54.78 45.50 25.88 18.53 15.59 8.89 9.47 223.27%
EY 1.83 2.20 3.86 5.40 6.41 11.25 10.56 -69.01%
DY 3.78 3.31 3.48 8.31 6.43 9.00 7.83 -38.54%
P/NAPS 1.47 1.67 1.53 1.53 1.87 1.33 1.44 1.38%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 27/05/10 25/02/10 26/11/09 26/08/09 28/05/09 26/02/09 -
Price 0.20 0.22 0.23 0.23 0.23 0.30 0.23 -
P/RPS 0.97 1.03 1.09 0.97 0.96 1.21 0.92 3.60%
P/EPS 49.80 40.04 25.88 18.53 12.81 13.34 9.47 203.32%
EY 2.01 2.50 3.86 5.40 7.81 7.50 10.56 -67.01%
DY 4.16 3.76 3.48 8.31 7.83 6.00 7.83 -34.47%
P/NAPS 1.33 1.47 1.53 1.53 1.53 2.00 1.44 -5.17%

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