[CNH] YoY 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- 63.35%
YoY- -73.64%
Quarter Report
Latest QR
Upcoming QR
CNH's Result
CNH's Financial Summary
View:
Show?
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 27,969 30,971 32,550 37,022 41,125 41,191 46,868 -8.23%
PBT 318 433 193 1,464 3,175 6,017 4,282 -35.14%
Tax 409 -23 454 -747 -633 -1,707 -1,100 -
NP 727 410 647 717 2,542 4,310 3,182 -21.79%
-
NP to SH 623 479 609 673 2,553 4,310 3,182 -23.77%
-
Tax Rate -128.62% 5.31% -235.23% 51.02% 19.94% 28.37% 25.69% -
Total Cost 27,242 30,561 31,903 36,305 38,583 36,881 43,686 -7.56%
-
Net Worth 105,900 106,875 101,499 112,166 116,708 100,566 94,013 2.00%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 2,823 2,850 4,127 5,982 13,129 8,619 10,847 -20.07%
Div Payout % 453.29% 594.99% 677.78% 888.89% 514.29% 200.00% 340.91% -
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 105,900 106,875 101,499 112,166 116,708 100,566 94,013 2.00%
NOSH 705,999 712,500 676,666 747,777 729,428 718,333 723,181 -0.39%
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 2.60% 1.32% 1.99% 1.94% 6.18% 10.46% 6.79% -
ROE 0.59% 0.45% 0.60% 0.60% 2.19% 4.29% 3.38% -
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 3.96 4.35 4.81 4.95 5.64 5.73 6.48 -7.87%
EPS 0.09 0.07 0.09 0.09 0.35 0.60 0.44 -23.22%
DPS 0.40 0.40 0.61 0.80 1.80 1.20 1.50 -19.75%
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 3.88 4.30 4.52 5.14 5.70 5.71 6.50 -8.23%
EPS 0.09 0.07 0.08 0.09 0.35 0.60 0.44 -23.22%
DPS 0.39 0.40 0.57 0.83 1.82 1.20 1.50 -20.09%
NAPS 0.1469 0.1483 0.1408 0.1556 0.1619 0.1395 0.1304 2.00%
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 2.52 3.45 3.74 4.65 4.08 6.63 7.25 -16.13%
P/EPS 113.32 223.12 200.00 255.56 65.71 63.33 106.82 0.98%
EY 0.88 0.45 0.50 0.39 1.52 1.58 0.94 -1.09%
DY 4.00 2.67 3.39 3.48 7.83 3.16 3.19 3.83%
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 2.52 3.68 3.95 4.65 4.08 6.10 8.80 -18.79%
P/EPS 113.32 238.00 211.11 255.56 65.71 58.33 129.55 -2.20%
EY 0.88 0.42 0.47 0.39 1.52 1.71 0.77 2.24%
DY 4.00 2.50 3.21 3.48 7.83 3.43 2.63 7.23%
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