[CNH] YoY TTM 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- -5.51%
YoY- 0.15%
Quarter Report
Latest QR
Upcoming QR
CNH's Result
CNH's Financial Summary
View:
Show?
TTM Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 128,162 138,917 162,481 182,093 185,793 205,570 185,844 -6.00%
PBT 2,746 4,871 12,053 26,808 26,144 36,261 37,289 -35.24%
Tax -477 -2,148 -3,523 -7,340 -6,706 -10,806 -9,459 -39.20%
NP 2,269 2,723 8,530 19,468 19,438 25,455 27,830 -34.13%
-
NP to SH 2,141 2,580 8,525 19,468 19,438 25,455 27,830 -34.77%
-
Tax Rate 17.37% 44.10% 29.23% 27.38% 25.65% 29.80% 25.37% -
Total Cost 125,893 136,194 153,951 162,625 166,355 180,115 158,014 -3.71%
-
Net Worth 112,500 156,000 103,000 108,313 93,553 101,192 0 -
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 4,127 5,982 13,129 8,619 18,049 19,814 15,033 -19.37%
Div Payout % 192.79% 231.87% 154.01% 44.28% 92.86% 77.84% 54.02% -
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 112,500 156,000 103,000 108,313 93,553 101,192 0 -
NOSH 750,000 1,040,000 686,666 722,089 719,638 722,800 600,079 3.78%
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 1.77% 1.96% 5.25% 10.69% 10.46% 12.38% 14.97% -
ROE 1.90% 1.65% 8.28% 17.97% 20.78% 25.16% 0.00% -
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 17.09 13.36 23.66 25.22 25.82 28.44 30.97 -9.42%
EPS 0.29 0.25 1.24 2.70 2.70 3.52 4.64 -36.99%
DPS 0.55 0.58 1.91 1.20 2.50 2.74 2.51 -22.34%
NAPS 0.15 0.15 0.15 0.15 0.13 0.14 0.00 -
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 17.80 19.29 22.57 25.29 25.80 28.55 25.81 -6.00%
EPS 0.30 0.36 1.18 2.70 2.70 3.54 3.87 -34.68%
DPS 0.57 0.83 1.82 1.20 2.51 2.75 2.09 -19.46%
NAPS 0.1563 0.2167 0.1431 0.1504 0.1299 0.1405 0.00 -
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 0.82 1.42 0.97 1.11 1.63 1.65 2.68 -17.90%
P/EPS 49.04 76.59 18.53 10.39 15.55 13.35 17.90 18.28%
EY 2.04 1.31 5.40 9.63 6.43 7.49 5.59 -15.45%
DY 3.93 3.03 8.31 4.29 5.95 5.83 3.02 4.48%
P/NAPS 0.93 1.27 1.53 1.87 3.23 3.36 0.00 -
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 - -
Price 0.17 0.19 0.23 0.21 0.40 0.46 0.00 -
P/RPS 0.99 1.42 0.97 0.83 1.55 1.62 0.00 -
P/EPS 59.55 76.59 18.53 7.79 14.81 13.06 0.00 -
EY 1.68 1.31 5.40 12.84 6.75 7.66 0.00 -
DY 3.24 3.03 8.31 5.71 6.25 5.96 0.00 -
P/NAPS 1.13 1.27 1.53 1.40 3.08 3.29 0.00 -

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