[CNH] YoY TTM Result on 30-Jun-2010 [#2]

Stock
[CNH] CITRA NUSA HOLDINGS BERHAD
Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -27.29%
YoY- -77.7%
Quarter Report
Latest QR
Upcoming QR
CNH's Result
CNH's Financial Summary
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 109,644 118,759 129,393 147,649 172,540 178,727 190,687 -8.80%
PBT 718 629 3,374 5,755 17,642 27,669 28,131 -45.70%
Tax -556 -363 -535 -2,738 -4,713 -7,066 -7,438 -35.07%
NP 162 266 2,839 3,017 12,929 20,603 20,693 -55.40%
-
NP to SH 270 339 2,695 2,888 12,951 20,603 20,693 -51.44%
-
Tax Rate 77.44% 57.71% 15.86% 47.58% 26.71% 25.54% 26.44% -
Total Cost 109,482 118,493 126,554 144,632 159,611 158,124 169,994 -7.06%
-
Net Worth 104,650 86,800 0 107,863 108,173 107,812 93,618 1.87%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 2,823 2,850 4,127 5,982 13,129 8,619 28,891 -32.10%
Div Payout % 1,045.93% 840.71% 153.16% 207.14% 101.38% 41.84% 139.62% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 104,650 86,800 0 107,863 108,173 107,812 93,618 1.87%
NOSH 747,500 620,000 725,999 719,090 721,153 718,749 720,142 0.62%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 0.15% 0.22% 2.19% 2.04% 7.49% 11.53% 10.85% -
ROE 0.26% 0.39% 0.00% 2.68% 11.97% 19.11% 22.10% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 14.67 19.15 17.82 20.53 23.93 24.87 26.48 -9.36%
EPS 0.04 0.05 0.37 0.40 1.80 2.87 2.87 -50.91%
DPS 0.38 0.46 0.57 0.83 1.80 1.20 4.00 -32.42%
NAPS 0.14 0.14 0.00 0.15 0.15 0.15 0.13 1.24%
Adjusted Per Share Value based on latest NOSH - 719,090
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 15.21 16.47 17.95 20.48 23.93 24.79 26.45 -8.80%
EPS 0.04 0.05 0.37 0.40 1.80 2.86 2.87 -50.91%
DPS 0.39 0.40 0.57 0.83 1.82 1.20 4.01 -32.16%
NAPS 0.1452 0.1204 0.00 0.1496 0.1501 0.1496 0.1299 1.87%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.105 0.13 0.17 0.22 0.28 0.31 0.46 -
P/RPS 0.72 0.68 0.95 1.07 1.17 1.25 1.74 -13.66%
P/EPS 290.69 237.76 45.80 54.78 15.59 10.81 16.01 62.04%
EY 0.34 0.42 2.18 1.83 6.41 9.25 6.25 -38.41%
DY 3.60 3.54 3.34 3.78 6.43 3.87 8.70 -13.66%
P/NAPS 0.75 0.93 0.00 1.47 1.87 2.07 3.54 -22.77%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 30/08/13 30/08/12 25/08/11 26/08/10 26/08/09 27/08/08 28/08/07 -
Price 0.10 0.13 0.14 0.20 0.23 0.28 0.41 -
P/RPS 0.68 0.68 0.79 0.97 0.96 1.13 1.55 -12.81%
P/EPS 276.85 237.76 37.71 49.80 12.81 9.77 14.27 63.84%
EY 0.36 0.42 2.65 2.01 7.81 10.24 7.01 -39.00%
DY 3.78 3.54 4.06 4.16 7.83 4.29 9.76 -14.61%
P/NAPS 0.71 0.93 0.00 1.33 1.53 1.87 3.15 -21.97%

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