[CNH] YoY Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[CNH] CITRA NUSA HOLDINGS BERHAD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 16.85%
YoY- -13.88%
Quarter Report
Latest QR
Upcoming QR
CNH's Result
CNH's Financial Summary
View:
Show?
Cumulative Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 126,582 134,441 158,379 182,028 180,115 204,006 234,277 -9.74%
PBT 2,986 3,480 10,342 23,967 27,879 36,306 41,528 -35.50%
Tax -955 -1,054 -3,637 -6,266 -7,313 -9,284 -12,083 -34.47%
NP 2,031 2,426 6,705 17,701 20,566 27,022 29,445 -35.94%
-
NP to SH 2,010 2,285 6,645 17,712 20,566 27,022 29,445 -36.05%
-
Tax Rate 31.98% 30.29% 35.17% 26.14% 26.23% 25.57% 29.10% -
Total Cost 124,551 132,015 151,674 164,327 159,549 176,984 204,832 -7.95%
-
Net Worth 108,111 107,785 107,177 114,733 100,672 93,427 83,957 4.30%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 2,882 4,383 5,716 12,907 15,820 21,560 23,987 -29.74%
Div Payout % 143.43% 191.83% 86.02% 72.87% 76.92% 79.79% 81.47% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 108,111 107,785 107,177 114,733 100,672 93,427 83,957 4.30%
NOSH 720,740 718,571 714,516 717,085 719,090 718,670 599,694 3.11%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 1.60% 1.80% 4.23% 9.72% 11.42% 13.25% 12.57% -
ROE 1.86% 2.12% 6.20% 15.44% 20.43% 28.92% 35.07% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 17.56 18.71 22.17 25.38 25.05 28.39 39.07 -12.47%
EPS 0.28 0.35 0.93 2.47 2.86 3.76 4.91 -37.94%
DPS 0.40 0.61 0.80 1.80 2.20 3.00 4.00 -31.85%
NAPS 0.15 0.15 0.15 0.16 0.14 0.13 0.14 1.15%
Adjusted Per Share Value based on latest NOSH - 729,428
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 17.56 18.65 21.97 25.25 24.99 28.30 32.50 -9.74%
EPS 0.28 0.32 0.92 2.46 2.85 3.75 4.08 -36.00%
DPS 0.40 0.61 0.79 1.79 2.19 2.99 3.33 -29.74%
NAPS 0.15 0.1495 0.1487 0.1592 0.1397 0.1296 0.1165 4.30%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.15 0.18 0.23 0.23 0.38 0.47 0.60 -
P/RPS 0.85 0.96 1.04 0.91 1.52 1.66 1.54 -9.42%
P/EPS 53.79 56.61 24.73 9.31 13.29 12.50 12.22 28.00%
EY 1.86 1.77 4.04 10.74 7.53 8.00 8.18 -21.86%
DY 2.67 3.39 3.48 7.83 5.79 6.38 6.67 -14.14%
P/NAPS 1.00 1.20 1.53 1.44 2.71 3.62 4.29 -21.54%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 29/02/12 24/02/11 25/02/10 26/02/09 26/02/08 26/02/07 27/02/06 -
Price 0.16 0.19 0.23 0.23 0.35 0.57 0.64 -
P/RPS 0.91 1.02 1.04 0.91 1.40 2.01 1.64 -9.34%
P/EPS 57.37 59.75 24.73 9.31 12.24 15.16 13.03 28.00%
EY 1.74 1.67 4.04 10.74 8.17 6.60 7.67 -21.89%
DY 2.50 3.21 3.48 7.83 6.29 5.26 6.25 -14.15%
P/NAPS 1.07 1.27 1.53 1.44 2.50 4.38 4.57 -21.48%

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