[CNH] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[CNH] CITRA NUSA HOLDINGS BERHAD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -28.39%
YoY- -60.6%
Quarter Report
Latest QR
Upcoming QR
CNH's Result
CNH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 143,360 149,008 158,379 161,808 164,818 164,376 182,028 -14.75%
PBT 6,408 6,684 10,342 11,837 15,582 19,736 23,967 -58.59%
Tax -2,686 -2,536 -3,637 -3,854 -4,484 -5,016 -6,266 -43.23%
NP 3,722 4,148 6,705 7,982 11,098 14,720 17,701 -64.74%
-
NP to SH 3,606 4,048 6,645 7,962 11,120 14,740 17,712 -65.49%
-
Tax Rate 41.92% 37.94% 35.17% 32.56% 28.78% 25.42% 26.14% -
Total Cost 139,638 144,860 151,674 153,825 153,720 149,656 164,327 -10.31%
-
Net Worth 108,180 108,428 107,177 107,927 108,311 108,382 114,733 -3.85%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - 5,716 - - - 12,907 -
Div Payout % - - 86.02% - - - 72.87% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 108,180 108,428 107,177 107,927 108,311 108,382 114,733 -3.85%
NOSH 721,200 722,857 714,516 719,518 722,077 722,549 717,085 0.38%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 2.60% 2.78% 4.23% 4.93% 6.73% 8.96% 9.72% -
ROE 3.33% 3.73% 6.20% 7.38% 10.27% 13.60% 15.44% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 19.88 20.61 22.17 22.49 22.83 22.75 25.38 -15.06%
EPS 0.50 0.56 0.93 1.11 1.54 2.04 2.47 -65.62%
DPS 0.00 0.00 0.80 0.00 0.00 0.00 1.80 -
NAPS 0.15 0.15 0.15 0.15 0.15 0.15 0.16 -4.22%
Adjusted Per Share Value based on latest NOSH - 686,666
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 19.91 20.70 22.00 22.47 22.89 22.83 25.28 -14.75%
EPS 0.50 0.56 0.92 1.11 1.54 2.05 2.46 -65.53%
DPS 0.00 0.00 0.79 0.00 0.00 0.00 1.79 -
NAPS 0.1503 0.1506 0.1489 0.1499 0.1504 0.1505 0.1594 -3.85%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.22 0.25 0.23 0.23 0.28 0.20 0.23 -
P/RPS 1.11 1.21 1.04 1.02 1.23 0.88 0.91 14.20%
P/EPS 44.00 44.64 24.73 20.78 18.18 9.80 9.31 182.42%
EY 2.27 2.24 4.04 4.81 5.50 10.20 10.74 -64.61%
DY 0.00 0.00 3.48 0.00 0.00 0.00 7.83 -
P/NAPS 1.47 1.67 1.53 1.53 1.87 1.33 1.44 1.38%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 27/05/10 25/02/10 26/11/09 26/08/09 28/05/09 26/02/09 -
Price 0.20 0.22 0.23 0.23 0.23 0.30 0.23 -
P/RPS 1.01 1.07 1.04 1.02 1.01 1.32 0.91 7.21%
P/EPS 40.00 39.29 24.73 20.78 14.94 14.71 9.31 164.99%
EY 2.50 2.55 4.04 4.81 6.70 6.80 10.74 -62.26%
DY 0.00 0.00 3.48 0.00 0.00 0.00 7.83 -
P/NAPS 1.33 1.47 1.53 1.53 1.53 2.00 1.44 -5.17%

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