[CNH] QoQ TTM Result on 31-Dec-2015 [#4]

Stock
[CNH] CITRA NUSA HOLDINGS BERHAD
Announcement Date
24-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -68.57%
YoY- 8.2%
Quarter Report
Latest QR
Upcoming QR
CNH's Result
CNH's Financial Summary
View:
Show?
TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 92,365 96,357 91,353 93,499 94,201 94,100 93,538 -0.83%
PBT -4,768 -4,077 -5,870 -2,923 -4,034 -4,522 -5,775 -11.96%
Tax -2,204 -2,248 -1,777 -2,886 -52 -384 -614 133.89%
NP -6,972 -6,325 -7,647 -5,809 -4,086 -4,906 -6,389 5.97%
-
NP to SH -7,481 -6,667 -7,547 -5,888 -3,493 -4,241 -5,937 16.61%
-
Tax Rate - - - - - - - -
Total Cost 99,337 102,682 99,000 99,308 98,287 99,006 99,927 -0.39%
-
Net Worth 79,475 74,525 87,600 86,029 84,923 93,518 81,899 -1.97%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 2,150 2,150 2,150 2,150 2,110 2,110 2,110 1.25%
Div Payout % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 79,475 74,525 87,600 86,029 84,923 93,518 81,899 -1.97%
NOSH 722,500 677,500 730,000 716,909 707,692 719,375 630,000 9.53%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin -7.55% -6.56% -8.37% -6.21% -4.34% -5.21% -6.83% -
ROE -9.41% -8.95% -8.62% -6.84% -4.11% -4.53% -7.25% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 12.78 14.22 12.51 13.04 13.31 13.08 14.85 -9.49%
EPS -1.04 -0.98 -1.03 -0.82 -0.49 -0.59 -0.94 6.95%
DPS 0.30 0.32 0.29 0.30 0.30 0.29 0.34 -7.98%
NAPS 0.11 0.11 0.12 0.12 0.12 0.13 0.13 -10.51%
Adjusted Per Share Value based on latest NOSH - 716,909
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 12.81 13.37 12.67 12.97 13.07 13.05 12.98 -0.87%
EPS -1.04 -0.92 -1.05 -0.82 -0.48 -0.59 -0.82 17.11%
DPS 0.30 0.30 0.30 0.30 0.29 0.29 0.29 2.27%
NAPS 0.1102 0.1034 0.1215 0.1193 0.1178 0.1297 0.1136 -1.99%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.08 0.075 0.08 0.085 0.07 0.085 0.085 -
P/RPS 0.63 0.53 0.64 0.65 0.53 0.65 0.57 6.88%
P/EPS -7.73 -7.62 -7.74 -10.35 -14.18 -14.42 -9.02 -9.75%
EY -12.94 -13.12 -12.92 -9.66 -7.05 -6.94 -11.09 10.80%
DY 3.72 4.23 3.68 3.53 4.26 3.45 3.94 -3.74%
P/NAPS 0.73 0.68 0.67 0.71 0.58 0.65 0.65 8.02%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 23/11/16 25/08/16 26/05/16 24/02/16 26/11/15 27/08/15 28/05/15 -
Price 0.075 0.08 0.075 0.095 0.085 0.07 0.08 -
P/RPS 0.59 0.56 0.60 0.73 0.64 0.54 0.54 6.06%
P/EPS -7.24 -8.13 -7.25 -11.57 -17.22 -11.87 -8.49 -10.04%
EY -13.81 -12.30 -13.78 -8.65 -5.81 -8.42 -11.78 11.14%
DY 3.97 3.97 3.93 3.16 3.51 4.19 4.19 -3.52%
P/NAPS 0.68 0.73 0.63 0.79 0.71 0.54 0.62 6.33%

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