[CNH] QoQ TTM Result on 31-Dec-2012 [#4]

Stock
[CNH] CITRA NUSA HOLDINGS BERHAD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 12.45%
YoY- -35.31%
Quarter Report
Latest QR
Upcoming QR
CNH's Result
CNH's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 107,747 109,644 111,887 115,819 118,821 118,759 123,433 -8.65%
PBT -116 718 1,410 1,760 1,875 629 1,804 -
Tax 96 -556 -584 -434 -866 -363 -775 -
NP -20 162 826 1,326 1,009 266 1,029 -
-
NP to SH 44 270 931 1,301 1,157 339 1,003 -87.53%
-
Tax Rate - 77.44% 41.42% 24.66% 46.19% 57.71% 42.96% -
Total Cost 107,767 109,482 111,061 114,493 117,812 118,493 122,404 -8.13%
-
Net Worth 0 104,650 91,500 105,900 103,039 86,800 115,733 -
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 2,823 2,823 2,823 2,823 2,850 2,850 2,850 -0.63%
Div Payout % 6,418.18% 1,045.93% 303.33% 217.06% 246.33% 840.71% 284.15% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 0 104,650 91,500 105,900 103,039 86,800 115,733 -
NOSH 710,000 747,500 610,000 705,999 735,999 620,000 826,666 -9.63%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -0.02% 0.15% 0.74% 1.14% 0.85% 0.22% 0.83% -
ROE 0.00% 0.26% 1.02% 1.23% 1.12% 0.39% 0.87% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 15.18 14.67 18.34 16.40 16.14 19.15 14.93 1.11%
EPS 0.01 0.04 0.15 0.18 0.16 0.05 0.12 -80.89%
DPS 0.40 0.38 0.46 0.40 0.39 0.46 0.34 11.43%
NAPS 0.00 0.14 0.15 0.15 0.14 0.14 0.14 -
Adjusted Per Share Value based on latest NOSH - 705,999
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 14.95 15.21 15.52 16.07 16.48 16.47 17.12 -8.63%
EPS 0.01 0.04 0.13 0.18 0.16 0.05 0.14 -82.75%
DPS 0.39 0.39 0.39 0.39 0.40 0.40 0.40 -1.67%
NAPS 0.00 0.1452 0.1269 0.1469 0.1429 0.1204 0.1605 -
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.105 0.105 0.105 0.10 0.11 0.13 0.14 -
P/RPS 0.69 0.72 0.57 0.61 0.68 0.68 0.94 -18.61%
P/EPS 1,694.32 290.69 68.80 54.27 69.97 237.76 115.39 498.65%
EY 0.06 0.34 1.45 1.84 1.43 0.42 0.87 -83.15%
DY 3.79 3.60 4.41 4.00 3.52 3.54 2.46 33.35%
P/NAPS 0.00 0.75 0.70 0.67 0.79 0.93 1.00 -
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 25/11/13 30/08/13 28/05/13 28/02/13 29/11/12 30/08/12 31/05/12 -
Price 0.10 0.10 0.115 0.10 0.10 0.13 0.12 -
P/RPS 0.66 0.68 0.63 0.61 0.62 0.68 0.80 -12.02%
P/EPS 1,613.64 276.85 75.35 54.27 63.61 237.76 98.90 542.19%
EY 0.06 0.36 1.33 1.84 1.57 0.42 1.01 -84.74%
DY 3.98 3.78 4.03 4.00 3.87 3.54 2.87 24.33%
P/NAPS 0.00 0.71 0.77 0.67 0.71 0.93 0.86 -

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