[CNH] YoY Cumulative Quarter Result on 30-Sep-2008 [#3]

Stock
[CNH] CITRA NUSA HOLDINGS BERHAD
Announcement Date
25-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 46.88%
YoY- -6.75%
Quarter Report
Latest QR
Upcoming QR
CNH's Result
CNH's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 95,612 101,895 121,356 140,902 138,924 157,138 185,845 -10.48%
PBT 2,554 3,407 8,878 20,792 21,862 32,023 37,289 -36.02%
Tax -930 -1,401 -2,891 -5,634 -5,606 -8,183 -9,459 -32.05%
NP 1,624 2,006 5,987 15,158 16,256 23,840 27,830 -37.70%
-
NP to SH 1,533 1,907 5,972 15,158 16,256 23,840 27,830 -38.30%
-
Tax Rate 36.41% 41.12% 32.56% 27.10% 25.64% 25.55% 25.37% -
Total Cost 93,988 99,889 115,369 125,744 122,668 133,298 158,015 -8.29%
-
Net Worth 104,522 105,944 107,927 107,758 93,507 100,833 77,971 5.00%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - - - 7,192 10,803 14,994 -
Div Payout % - - - - 44.25% 45.32% 53.88% -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 104,522 105,944 107,927 107,758 93,507 100,833 77,971 5.00%
NOSH 696,818 706,296 719,518 718,388 719,292 720,241 599,784 2.52%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 1.70% 1.97% 4.93% 10.76% 11.70% 15.17% 14.97% -
ROE 1.47% 1.80% 5.53% 14.07% 17.38% 23.64% 35.69% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 13.72 14.43 16.87 19.61 19.31 21.82 30.99 -12.69%
EPS 0.22 0.27 0.83 2.11 2.26 3.31 4.64 -39.82%
DPS 0.00 0.00 0.00 0.00 1.00 1.50 2.50 -
NAPS 0.15 0.15 0.15 0.15 0.13 0.14 0.13 2.41%
Adjusted Per Share Value based on latest NOSH - 722,089
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 13.28 14.15 16.86 19.57 19.30 21.82 25.81 -10.47%
EPS 0.21 0.26 0.83 2.11 2.26 3.31 3.87 -38.45%
DPS 0.00 0.00 0.00 0.00 1.00 1.50 2.08 -
NAPS 0.1452 0.1471 0.1499 0.1497 0.1299 0.14 0.1083 5.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 0.14 0.19 0.23 0.28 0.42 0.47 0.83 -
P/RPS 1.02 1.32 1.36 1.43 2.17 2.15 2.68 -14.86%
P/EPS 63.64 70.37 27.71 13.27 18.58 14.20 17.89 23.54%
EY 1.57 1.42 3.61 7.54 5.38 7.04 5.59 -19.06%
DY 0.00 0.00 0.00 0.00 2.38 3.19 3.01 -
P/NAPS 0.93 1.27 1.53 1.87 3.23 3.36 6.38 -27.44%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/11/11 26/11/10 26/11/09 25/11/08 16/11/07 27/11/06 21/11/05 -
Price 0.17 0.19 0.23 0.21 0.40 0.46 0.71 -
P/RPS 1.24 1.32 1.36 1.07 2.07 2.11 2.29 -9.71%
P/EPS 77.27 70.37 27.71 9.95 17.70 13.90 15.30 30.96%
EY 1.29 1.42 3.61 10.05 5.65 7.20 6.54 -23.69%
DY 0.00 0.00 0.00 0.00 2.50 3.26 3.52 -
P/NAPS 1.13 1.27 1.53 1.40 3.08 3.29 5.46 -23.08%

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