[CNH] YoY Annualized Quarter 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- -28.39%
YoY- -60.6%
Quarter Report
Latest QR
Upcoming QR
CNH's Result
CNH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 117,133 127,482 135,860 161,808 187,869 185,232 209,517 -9.22%
PBT 1,922 3,405 4,542 11,837 27,722 29,149 42,697 -40.32%
Tax -1,124 -1,240 -1,868 -3,854 -7,512 -7,474 -10,910 -31.50%
NP 798 2,165 2,674 7,982 20,210 21,674 31,786 -45.85%
-
NP to SH 904 2,044 2,542 7,962 20,210 21,674 31,786 -44.72%
-
Tax Rate 58.48% 36.42% 41.13% 32.56% 27.10% 25.64% 25.55% -
Total Cost 116,334 125,317 133,185 153,825 167,658 163,557 177,730 -6.81%
-
Net Worth 105,466 104,522 105,944 107,927 107,758 93,507 100,833 0.75%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - 9,590 14,404 -
Div Payout % - - - - - 44.25% 45.32% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 105,466 104,522 105,944 107,927 107,758 93,507 100,833 0.75%
NOSH 753,333 696,818 706,296 719,518 718,388 719,292 720,241 0.75%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 0.68% 1.70% 1.97% 4.93% 10.76% 11.70% 15.17% -
ROE 0.86% 1.96% 2.40% 7.38% 18.76% 23.18% 31.52% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 15.55 18.29 19.24 22.49 26.15 25.75 29.09 -9.90%
EPS 0.12 0.29 0.36 1.11 2.81 3.01 4.41 -45.12%
DPS 0.00 0.00 0.00 0.00 0.00 1.33 2.00 -
NAPS 0.14 0.15 0.15 0.15 0.15 0.13 0.14 0.00%
Adjusted Per Share Value based on latest NOSH - 686,666
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 16.27 17.71 18.87 22.47 26.09 25.73 29.10 -9.22%
EPS 0.13 0.28 0.35 1.11 2.81 3.01 4.41 -44.39%
DPS 0.00 0.00 0.00 0.00 0.00 1.33 2.00 -
NAPS 0.1465 0.1452 0.1471 0.1499 0.1497 0.1299 0.14 0.75%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.11 0.14 0.19 0.23 0.28 0.42 0.47 -
P/RPS 0.71 0.77 0.99 1.02 1.07 1.63 1.62 -12.83%
P/EPS 91.67 47.73 52.78 20.78 9.95 13.94 10.65 43.11%
EY 1.09 2.10 1.89 4.81 10.05 7.17 9.39 -30.13%
DY 0.00 0.00 0.00 0.00 0.00 3.17 4.26 -
P/NAPS 0.79 0.93 1.27 1.53 1.87 3.23 3.36 -21.42%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 29/11/12 30/11/11 26/11/10 26/11/09 25/11/08 16/11/07 27/11/06 -
Price 0.10 0.17 0.19 0.23 0.21 0.40 0.46 -
P/RPS 0.64 0.93 0.99 1.02 0.80 1.55 1.58 -13.97%
P/EPS 83.33 57.95 52.78 20.78 7.46 13.27 10.42 41.36%
EY 1.20 1.73 1.89 4.81 13.40 7.53 9.59 -29.25%
DY 0.00 0.00 0.00 0.00 0.00 3.33 4.35 -
P/NAPS 0.71 1.13 1.27 1.53 1.40 3.08 3.29 -22.53%

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