[CNH] YoY Quarter Result on 31-Dec-2012 [#4]

Stock
[CNH] CITRA NUSA HOLDINGS BERHAD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 69.29%
YoY- 30.06%
Quarter Report
Latest QR
Upcoming QR
CNH's Result
CNH's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 25,231 25,933 32,121 27,969 30,971 32,550 37,022 -6.18%
PBT -337 -1,448 233 318 433 193 1,464 -
Tax -2,967 -133 -273 409 -23 454 -747 25.83%
NP -3,304 -1,581 -40 727 410 647 717 -
-
NP to SH -3,943 -1,548 -34 623 479 609 673 -
-
Tax Rate - - 117.17% -128.62% 5.31% -235.23% 51.02% -
Total Cost 28,535 27,514 32,161 27,242 30,561 31,903 36,305 -3.93%
-
Net Worth 86,029 91,472 47,600 105,900 106,875 101,499 112,166 -4.32%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 2,150 2,110 1,020 2,823 2,850 4,127 5,982 -15.67%
Div Payout % 0.00% 0.00% 0.00% 453.29% 594.99% 677.78% 888.89% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 86,029 91,472 47,600 105,900 106,875 101,499 112,166 -4.32%
NOSH 716,909 703,636 340,000 705,999 712,500 676,666 747,777 -0.69%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -13.10% -6.10% -0.12% 2.60% 1.32% 1.99% 1.94% -
ROE -4.58% -1.69% -0.07% 0.59% 0.45% 0.60% 0.60% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 3.52 3.69 9.45 3.96 4.35 4.81 4.95 -5.52%
EPS -0.55 -0.22 -0.01 0.09 0.07 0.09 0.09 -
DPS 0.30 0.30 0.30 0.40 0.40 0.61 0.80 -15.07%
NAPS 0.12 0.13 0.14 0.15 0.15 0.15 0.15 -3.64%
Adjusted Per Share Value based on latest NOSH - 705,999
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 3.50 3.60 4.46 3.88 4.30 4.52 5.14 -6.20%
EPS -0.55 -0.22 0.00 0.09 0.07 0.08 0.09 -
DPS 0.30 0.29 0.14 0.39 0.40 0.57 0.83 -15.59%
NAPS 0.1195 0.127 0.0661 0.1471 0.1484 0.141 0.1558 -4.32%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.085 0.075 0.10 0.10 0.15 0.18 0.23 -
P/RPS 2.42 2.03 1.06 2.52 3.45 3.74 4.65 -10.30%
P/EPS -15.45 -34.09 -1,000.00 113.32 223.12 200.00 255.56 -
EY -6.47 -2.93 -0.10 0.88 0.45 0.50 0.39 -
DY 3.53 4.00 3.00 4.00 2.67 3.39 3.48 0.23%
P/NAPS 0.71 0.58 0.71 0.67 1.00 1.20 1.53 -12.00%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 24/02/16 26/02/15 03/03/14 28/02/13 29/02/12 24/02/11 25/02/10 -
Price 0.095 0.09 0.11 0.10 0.16 0.19 0.23 -
P/RPS 2.70 2.44 1.16 2.52 3.68 3.95 4.65 -8.65%
P/EPS -17.27 -40.91 -1,100.00 113.32 238.00 211.11 255.56 -
EY -5.79 -2.44 -0.09 0.88 0.42 0.47 0.39 -
DY 3.16 3.33 2.73 4.00 2.50 3.21 3.48 -1.59%
P/NAPS 0.79 0.69 0.79 0.67 1.07 1.27 1.53 -10.42%

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