[CNH] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[CNH] CITRA NUSA HOLDINGS BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -22.05%
YoY- -62.48%
Quarter Report
Latest QR
Upcoming QR
CNH's Result
CNH's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 138,917 147,649 154,536 158,378 162,481 172,540 178,478 -15.37%
PBT 4,871 5,755 7,079 10,342 12,053 17,642 21,638 -62.96%
Tax -2,148 -2,738 -3,017 -3,637 -3,523 -4,713 -5,403 -45.90%
NP 2,723 3,017 4,062 6,705 8,530 12,929 16,235 -69.55%
-
NP to SH 2,580 2,888 3,972 6,645 8,525 12,951 16,251 -70.64%
-
Tax Rate 44.10% 47.58% 42.62% 35.17% 29.23% 26.71% 24.97% -
Total Cost 136,194 144,632 150,474 151,673 153,951 159,611 162,243 -11.00%
-
Net Worth 156,000 107,863 108,428 112,166 103,000 108,173 108,382 27.45%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 5,982 5,982 5,982 5,982 13,129 13,129 13,129 -40.75%
Div Payout % 231.87% 207.14% 150.61% 90.03% 154.01% 101.38% 80.79% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 156,000 107,863 108,428 112,166 103,000 108,173 108,382 27.45%
NOSH 1,040,000 719,090 722,857 747,777 686,666 721,153 722,549 27.45%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 1.96% 2.04% 2.63% 4.23% 5.25% 7.49% 9.10% -
ROE 1.65% 2.68% 3.66% 5.92% 8.28% 11.97% 14.99% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 13.36 20.53 21.38 21.18 23.66 23.93 24.70 -33.58%
EPS 0.25 0.40 0.55 0.89 1.24 1.80 2.25 -76.85%
DPS 0.58 0.83 0.83 0.80 1.91 1.80 1.80 -52.96%
NAPS 0.15 0.15 0.15 0.15 0.15 0.15 0.15 0.00%
Adjusted Per Share Value based on latest NOSH - 747,777
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 19.27 20.48 21.44 21.97 22.54 23.93 24.76 -15.37%
EPS 0.36 0.40 0.55 0.92 1.18 1.80 2.25 -70.49%
DPS 0.83 0.83 0.83 0.83 1.82 1.82 1.82 -40.72%
NAPS 0.2164 0.1496 0.1504 0.1556 0.1429 0.1501 0.1503 27.47%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.19 0.22 0.25 0.23 0.23 0.28 0.20 -
P/RPS 1.42 1.07 1.17 1.09 0.97 1.17 0.81 45.34%
P/EPS 76.59 54.78 45.50 25.88 18.53 15.59 8.89 319.70%
EY 1.31 1.83 2.20 3.86 5.40 6.41 11.25 -76.12%
DY 3.03 3.78 3.31 3.48 8.31 6.43 9.00 -51.57%
P/NAPS 1.27 1.47 1.67 1.53 1.53 1.87 1.33 -3.02%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 26/11/10 26/08/10 27/05/10 25/02/10 26/11/09 26/08/09 28/05/09 -
Price 0.19 0.20 0.22 0.23 0.23 0.23 0.30 -
P/RPS 1.42 0.97 1.03 1.09 0.97 0.96 1.21 11.24%
P/EPS 76.59 49.80 40.04 25.88 18.53 12.81 13.34 220.29%
EY 1.31 2.01 2.50 3.86 5.40 7.81 7.50 -68.71%
DY 3.03 4.16 3.76 3.48 8.31 7.83 6.00 -36.55%
P/NAPS 1.27 1.33 1.47 1.53 1.53 1.53 2.00 -26.10%

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