[CNH] QoQ Annualized Quarter 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- -10.92%
YoY- -67.57%
Quarter Report
Latest QR
Upcoming QR
CNH's Result
CNH's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 129,648 134,441 135,860 143,360 149,008 158,379 161,808 -13.74%
PBT 6,236 3,480 4,542 6,408 6,684 10,342 11,837 -34.79%
Tax -1,168 -1,054 -1,868 -2,686 -2,536 -3,637 -3,854 -54.91%
NP 5,068 2,426 2,674 3,722 4,148 6,705 7,982 -26.14%
-
NP to SH 5,024 2,285 2,542 3,606 4,048 6,645 7,962 -26.45%
-
Tax Rate 18.73% 30.29% 41.13% 41.92% 37.94% 35.17% 32.56% -
Total Cost 124,580 132,015 133,185 139,638 144,860 151,674 153,825 -13.12%
-
Net Worth 104,666 107,785 105,944 108,180 108,428 107,177 107,927 -2.02%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 4,383 - - - 5,716 - -
Div Payout % - 191.83% - - - 86.02% - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 104,666 107,785 105,944 108,180 108,428 107,177 107,927 -2.02%
NOSH 697,777 718,571 706,296 721,200 722,857 714,516 719,518 -2.02%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 3.91% 1.80% 1.97% 2.60% 2.78% 4.23% 4.93% -
ROE 4.80% 2.12% 2.40% 3.33% 3.73% 6.20% 7.38% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 18.58 18.71 19.24 19.88 20.61 22.17 22.49 -11.96%
EPS 0.72 0.35 0.36 0.50 0.56 0.93 1.11 -25.08%
DPS 0.00 0.61 0.00 0.00 0.00 0.80 0.00 -
NAPS 0.15 0.15 0.15 0.15 0.15 0.15 0.15 0.00%
Adjusted Per Share Value based on latest NOSH - 719,090
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 17.98 18.65 18.85 19.89 20.67 21.97 22.45 -13.77%
EPS 0.70 0.32 0.35 0.50 0.56 0.92 1.10 -26.03%
DPS 0.00 0.61 0.00 0.00 0.00 0.79 0.00 -
NAPS 0.1452 0.1495 0.147 0.1501 0.1504 0.1487 0.1497 -2.01%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.19 0.18 0.19 0.22 0.25 0.23 0.23 -
P/RPS 1.02 0.96 0.99 1.11 1.21 1.04 1.02 0.00%
P/EPS 26.39 56.61 52.78 44.00 44.64 24.73 20.78 17.28%
EY 3.79 1.77 1.89 2.27 2.24 4.04 4.81 -14.70%
DY 0.00 3.39 0.00 0.00 0.00 3.48 0.00 -
P/NAPS 1.27 1.20 1.27 1.47 1.67 1.53 1.53 -11.68%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 26/05/11 24/02/11 26/11/10 26/08/10 27/05/10 25/02/10 26/11/09 -
Price 0.18 0.19 0.19 0.20 0.22 0.23 0.23 -
P/RPS 0.97 1.02 0.99 1.01 1.07 1.04 1.02 -3.29%
P/EPS 25.00 59.75 52.78 40.00 39.29 24.73 20.78 13.13%
EY 4.00 1.67 1.89 2.50 2.55 4.04 4.81 -11.57%
DY 0.00 3.21 0.00 0.00 0.00 3.48 0.00 -
P/NAPS 1.20 1.27 1.27 1.33 1.47 1.53 1.53 -14.96%

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