[CNH] YoY TTM Result on 31-Mar-2010 [#1]

Stock
[CNH] CITRA NUSA HOLDINGS BERHAD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -40.23%
YoY- -75.56%
Quarter Report
Latest QR
Upcoming QR
CNH's Result
CNH's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 111,887 123,433 129,605 154,536 178,478 179,029 196,881 -8.98%
PBT 1,410 1,804 3,488 7,079 21,638 27,868 32,422 -40.67%
Tax -584 -775 -605 -3,017 -5,403 -7,399 -8,584 -36.08%
NP 826 1,029 2,883 4,062 16,235 20,469 23,838 -42.87%
-
NP to SH 931 1,003 2,760 3,972 16,251 20,469 23,838 -41.72%
-
Tax Rate 41.42% 42.96% 17.35% 42.62% 24.97% 26.55% 26.48% -
Total Cost 111,061 122,404 126,722 150,474 162,243 158,560 173,043 -7.11%
-
Net Worth 91,500 115,733 104,666 108,428 108,382 100,041 93,350 -0.33%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 2,823 2,850 4,127 5,982 13,129 15,821 21,689 -28.78%
Div Payout % 303.33% 284.15% 149.55% 150.61% 80.79% 77.29% 90.99% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 91,500 115,733 104,666 108,428 108,382 100,041 93,350 -0.33%
NOSH 610,000 826,666 697,777 722,857 722,549 714,583 718,082 -2.67%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 0.74% 0.83% 2.22% 2.63% 9.10% 11.43% 12.11% -
ROE 1.02% 0.87% 2.64% 3.66% 14.99% 20.46% 25.54% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 18.34 14.93 18.57 21.38 24.70 25.05 27.42 -6.47%
EPS 0.15 0.12 0.40 0.55 2.25 2.86 3.32 -40.29%
DPS 0.46 0.34 0.59 0.83 1.80 2.20 3.02 -26.90%
NAPS 0.15 0.14 0.15 0.15 0.15 0.14 0.13 2.41%
Adjusted Per Share Value based on latest NOSH - 722,857
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 15.52 17.12 17.98 21.44 24.76 24.84 27.31 -8.98%
EPS 0.13 0.14 0.38 0.55 2.25 2.84 3.31 -41.66%
DPS 0.39 0.40 0.57 0.83 1.82 2.19 3.01 -28.84%
NAPS 0.1269 0.1605 0.1452 0.1504 0.1503 0.1388 0.1295 -0.33%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.105 0.14 0.19 0.25 0.20 0.34 0.50 -
P/RPS 0.57 0.94 1.02 1.17 0.81 1.36 1.82 -17.57%
P/EPS 68.80 115.39 48.04 45.50 8.89 11.87 15.06 28.78%
EY 1.45 0.87 2.08 2.20 11.25 8.42 6.64 -22.38%
DY 4.41 2.46 3.11 3.31 9.00 6.47 6.04 -5.10%
P/NAPS 0.70 1.00 1.27 1.67 1.33 2.43 3.85 -24.71%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 28/05/13 31/05/12 26/05/11 27/05/10 28/05/09 28/05/08 23/05/07 -
Price 0.115 0.12 0.18 0.22 0.30 0.33 0.44 -
P/RPS 0.63 0.80 0.97 1.03 1.21 1.32 1.60 -14.37%
P/EPS 75.35 98.90 45.51 40.04 13.34 11.52 13.25 33.56%
EY 1.33 1.01 2.20 2.50 7.50 8.68 7.54 -25.09%
DY 4.03 2.87 3.29 3.76 6.00 6.67 6.86 -8.47%
P/NAPS 0.77 0.86 1.20 1.47 2.00 2.36 3.38 -21.83%

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