[CNH] QoQ TTM Result on 31-Mar-2009 [#1]

Stock

[CNH] CITRA NUSA HOLDINGS BERHAD

Announcement Date

28-May-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

31-Mar-2009 [#1]

Profit Trend

QoQ- -8.24%

YoY- -20.61%

Quarter Report

CNH's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
TTM Result
Revenue	158,378	162,481	172,540	178,478	182,027	182,093	178,727	-7.72%
YoY %	-2.53%	-5.83%	-3.33%	-1.95%	-0.04%	1.88%	-	-
Horiz. %	88.61%	90.91%	96.54%	99.86%	101.85%	101.88%	100.00%	-
PBT	10,342	12,053	17,642	21,638	23,966	26,808	27,669	-48.01%
YoY %	-14.20%	-31.68%	-18.47%	-9.71%	-10.60%	-3.11%	-	-
Horiz. %	37.38%	43.56%	63.76%	78.20%	86.62%	96.89%	100.00%	-
Tax	-3,637	-3,523	-4,713	-5,403	-6,266	-7,340	-7,066	-35.69%
YoY %	-3.24%	25.25%	12.77%	13.77%	14.63%	-3.88%	-	-
Horiz. %	51.47%	49.86%	66.70%	76.46%	88.68%	103.88%	100.00%	-
NP	6,705	8,530	12,929	16,235	17,700	19,468	20,603	-52.59%
YoY %	-21.40%	-34.02%	-20.36%	-8.28%	-9.08%	-5.51%	-	-
Horiz. %	32.54%	41.40%	62.75%	78.80%	85.91%	94.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,645	8,525	12,951	16,251	17,711	19,468	20,603	-52.87%
YoY %	-22.05%	-34.17%	-20.31%	-8.24%	-9.03%	-5.51%	-	-
Horiz. %	32.25%	41.38%	62.86%	78.88%	85.96%	94.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	35.17%	29.23%	26.71%	24.97%	26.15%	27.38%	25.54%	-
YoY %	20.32%	9.43%	6.97%	-4.51%	-4.49%	7.20%	-	-
Horiz. %	137.71%	114.45%	104.58%	97.77%	102.39%	107.20%	100.00%	-
Total Cost	151,673	153,951	159,611	162,243	164,327	162,625	158,124	-2.73%
YoY %	-1.48%	-3.55%	-1.62%	-1.27%	1.05%	2.85%	-	-
Horiz. %	95.92%	97.36%	100.94%	102.60%	103.92%	102.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	112,166	103,000	108,173	108,382	116,708	108,313	107,812	2.66%
YoY %	8.90%	-4.78%	-0.19%	-7.13%	7.75%	0.46%	-	-
Horiz. %	104.04%	95.54%	100.33%	100.53%	108.25%	100.46%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Dividend
Div	5,982	13,129	13,129	13,129	13,129	8,619	8,619	-21.55%
YoY %	-54.44%	0.00%	0.00%	0.00%	52.33%	0.00%	-	-
Horiz. %	69.40%	152.33%	152.33%	152.33%	152.33%	100.00%	100.00%	-
Div Payout %	90.03%	154.01%	101.38%	80.79%	74.13%	44.28%	41.84%	-
YoY %	-41.54%	51.91%	25.49%	8.98%	67.41%	5.83%	-	-
Horiz. %	215.18%	368.09%	242.30%	193.09%	177.17%	105.83%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Equity
Net Worth	112,166	103,000	108,173	108,382	116,708	108,313	107,812	2.66%
YoY %	8.90%	-4.78%	-0.19%	-7.13%	7.75%	0.46%	-	-
Horiz. %	104.04%	95.54%	100.33%	100.53%	108.25%	100.46%	100.00%	-
NOSH	747,777	686,666	721,153	722,549	729,428	722,089	718,749	2.66%
YoY %	8.90%	-4.78%	-0.19%	-0.94%	1.02%	0.46%	-	-
Horiz. %	104.04%	95.54%	100.33%	100.53%	101.49%	100.46%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Ratio Analysis
NP Margin	4.23%	5.25%	7.49%	9.10%	9.72%	10.69%	11.53%	-
YoY %	-19.43%	-29.91%	-17.69%	-6.38%	-9.07%	-7.29%	-	-
Horiz. %	36.69%	45.53%	64.96%	78.92%	84.30%	92.71%	100.00%	-
ROE	5.92%	8.28%	11.97%	14.99%	15.18%	17.97%	19.11%	-
YoY %	-28.50%	-30.83%	-20.15%	-1.25%	-15.53%	-5.97%	-	-
Horiz. %	30.98%	43.33%	62.64%	78.44%	79.43%	94.03%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Per Share
RPS	21.18	23.66	23.93	24.70	24.95	25.22	24.87	-10.12%
YoY %	-10.48%	-1.13%	-3.12%	-1.00%	-1.07%	1.41%	-	-
Horiz. %	85.16%	95.13%	96.22%	99.32%	100.32%	101.41%	100.00%	-
EPS	0.89	1.24	1.80	2.25	2.43	2.70	2.87	-54.08%
YoY %	-28.23%	-31.11%	-20.00%	-7.41%	-10.00%	-5.92%	-	-
Horiz. %	31.01%	43.21%	62.72%	78.40%	84.67%	94.08%	100.00%	-
DPS	0.80	1.91	1.80	1.80	1.80	1.20	1.20	-23.62%
YoY %	-58.12%	6.11%	0.00%	0.00%	50.00%	0.00%	-	-
Horiz. %	66.67%	159.17%	150.00%	150.00%	150.00%	100.00%	100.00%	-
NAPS	0.15	0.15	0.15	0.15	0.16	0.15	0.15	0.00%
YoY %	0.00%	0.00%	0.00%	-6.25%	6.67%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	106.67%	100.00%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 722,549
RPS	22.00	22.57	23.96	24.79	25.28	25.29	24.82	-7.70%
YoY %	-2.53%	-5.80%	-3.35%	-1.94%	-0.04%	1.89%	-	-
Horiz. %	88.64%	90.93%	96.54%	99.88%	101.85%	101.89%	100.00%	-
EPS	0.92	1.18	1.80	2.26	2.46	2.70	2.86	-52.95%
YoY %	-22.03%	-34.44%	-20.35%	-8.13%	-8.89%	-5.59%	-	-
Horiz. %	32.17%	41.26%	62.94%	79.02%	86.01%	94.41%	100.00%	-
DPS	0.83	1.82	1.82	1.82	1.82	1.20	1.20	-21.73%
YoY %	-54.40%	0.00%	0.00%	0.00%	51.67%	0.00%	-	-
Horiz. %	69.17%	151.67%	151.67%	151.67%	151.67%	100.00%	100.00%	-
NAPS	0.1558	0.1431	0.1502	0.1505	0.1621	0.1504	0.1497	2.69%
YoY %	8.87%	-4.73%	-0.20%	-7.16%	7.78%	0.47%	-	-
Horiz. %	104.07%	95.59%	100.33%	100.53%	108.28%	100.47%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	-
Price	0.23	0.23	0.28	0.20	0.23	0.28	0.31	-
P/RPS	1.09	0.97	1.17	0.81	0.92	1.11	1.25	-8.70%
YoY %	12.37%	-17.09%	44.44%	-11.96%	-17.12%	-11.20%	-	-
Horiz. %	87.20%	77.60%	93.60%	64.80%	73.60%	88.80%	100.00%	-
P/EPS	25.88	18.53	15.59	8.89	9.47	10.39	10.81	78.67%
YoY %	39.67%	18.86%	75.37%	-6.12%	-8.85%	-3.89%	-	-
Horiz. %	239.41%	171.42%	144.22%	82.24%	87.60%	96.11%	100.00%	-
EY	3.86	5.40	6.41	11.25	10.56	9.63	9.25	-44.06%
YoY %	-28.52%	-15.76%	-43.02%	6.53%	9.66%	4.11%	-	-
Horiz. %	41.73%	58.38%	69.30%	121.62%	114.16%	104.11%	100.00%	-
DY	3.48	8.31	6.43	9.00	7.83	4.29	3.87	-6.81%
YoY %	-58.12%	29.24%	-28.56%	14.94%	82.52%	10.85%	-	-
Horiz. %	89.92%	214.73%	166.15%	232.56%	202.33%	110.85%	100.00%	-
P/NAPS	1.53	1.53	1.87	1.33	1.44	1.87	2.07	-18.20%
YoY %	0.00%	-18.18%	40.60%	-7.64%	-22.99%	-9.66%	-	-
Horiz. %	73.91%	73.91%	90.34%	64.25%	69.57%	90.34%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	25/02/10	26/11/09	26/08/09	28/05/09	26/02/09	25/11/08	27/08/08	-
Price	0.23	0.23	0.23	0.30	0.23	0.21	0.28	-
P/RPS	1.09	0.97	0.96	1.21	0.92	0.83	1.13	-2.36%
YoY %	12.37%	1.04%	-20.66%	31.52%	10.84%	-26.55%	-	-
Horiz. %	96.46%	85.84%	84.96%	107.08%	81.42%	73.45%	100.00%	-
P/EPS	25.88	18.53	12.81	13.34	9.47	7.79	9.77	91.10%
YoY %	39.67%	44.65%	-3.97%	40.87%	21.57%	-20.27%	-	-
Horiz. %	264.89%	189.66%	131.12%	136.54%	96.93%	79.73%	100.00%	-
EY	3.86	5.40	7.81	7.50	10.56	12.84	10.24	-47.72%
YoY %	-28.52%	-30.86%	4.13%	-28.98%	-17.76%	25.39%	-	-
Horiz. %	37.70%	52.73%	76.27%	73.24%	103.12%	125.39%	100.00%	-
DY	3.48	8.31	7.83	6.00	7.83	5.71	4.29	-12.98%
YoY %	-58.12%	6.13%	30.50%	-23.37%	37.13%	33.10%	-	-
Horiz. %	81.12%	193.71%	182.52%	139.86%	182.52%	133.10%	100.00%	-
P/NAPS	1.53	1.53	1.53	2.00	1.44	1.40	1.87	-12.48%
YoY %	0.00%	0.00%	-23.50%	38.89%	2.86%	-25.13%	-	-
Horiz. %	81.82%	81.82%	81.82%	106.95%	77.01%	74.87%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos