[CNH] YoY Annualized Quarter 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- -16.55%
YoY- -62.48%
Quarter Report
Latest QR
Upcoming QR
CNH's Result
CNH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 115,819 126,582 134,441 158,379 182,028 180,115 204,006 -8.99%
PBT 1,760 2,986 3,480 10,342 23,967 27,879 36,306 -39.58%
Tax -434 -955 -1,054 -3,637 -6,266 -7,313 -9,284 -39.95%
NP 1,326 2,031 2,426 6,705 17,701 20,566 27,022 -39.46%
-
NP to SH 1,301 2,010 2,285 6,645 17,712 20,566 27,022 -39.65%
-
Tax Rate 24.66% 31.98% 30.29% 35.17% 26.14% 26.23% 25.57% -
Total Cost 114,493 124,551 132,015 151,674 164,327 159,549 176,984 -6.99%
-
Net Worth 105,352 108,111 107,785 107,177 114,733 100,672 93,427 2.02%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 2,809 2,882 4,383 5,716 12,907 15,820 21,560 -28.77%
Div Payout % 215.94% 143.43% 191.83% 86.02% 72.87% 76.92% 79.79% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 105,352 108,111 107,785 107,177 114,733 100,672 93,427 2.02%
NOSH 702,352 720,740 718,571 714,516 717,085 719,090 718,670 -0.38%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 1.14% 1.60% 1.80% 4.23% 9.72% 11.42% 13.25% -
ROE 1.23% 1.86% 2.12% 6.20% 15.44% 20.43% 28.92% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 16.49 17.56 18.71 22.17 25.38 25.05 28.39 -8.64%
EPS 0.18 0.28 0.35 0.93 2.47 2.86 3.76 -39.71%
DPS 0.40 0.40 0.61 0.80 1.80 2.20 3.00 -28.50%
NAPS 0.15 0.15 0.15 0.15 0.16 0.14 0.13 2.41%
Adjusted Per Share Value based on latest NOSH - 747,777
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 16.07 17.56 18.65 21.97 25.25 24.99 28.30 -8.99%
EPS 0.18 0.28 0.32 0.92 2.46 2.85 3.75 -39.68%
DPS 0.39 0.40 0.61 0.79 1.79 2.19 2.99 -28.76%
NAPS 0.1461 0.15 0.1495 0.1487 0.1592 0.1397 0.1296 2.01%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.10 0.15 0.18 0.23 0.23 0.38 0.47 -
P/RPS 0.61 0.85 0.96 1.04 0.91 1.52 1.66 -15.35%
P/EPS 53.99 53.79 56.61 24.73 9.31 13.29 12.50 27.58%
EY 1.85 1.86 1.77 4.04 10.74 7.53 8.00 -21.63%
DY 4.00 2.67 3.39 3.48 7.83 5.79 6.38 -7.47%
P/NAPS 0.67 1.00 1.20 1.53 1.44 2.71 3.62 -24.48%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 29/02/12 24/02/11 25/02/10 26/02/09 26/02/08 26/02/07 -
Price 0.10 0.16 0.19 0.23 0.23 0.35 0.57 -
P/RPS 0.61 0.91 1.02 1.04 0.91 1.40 2.01 -18.00%
P/EPS 53.99 57.37 59.75 24.73 9.31 12.24 15.16 23.55%
EY 1.85 1.74 1.67 4.04 10.74 8.17 6.60 -19.08%
DY 4.00 2.50 3.21 3.48 7.83 6.29 5.26 -4.45%
P/NAPS 0.67 1.07 1.27 1.53 1.44 2.50 4.38 -26.84%

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