[CNH] QoQ Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[CNH] CITRA NUSA HOLDINGS BERHAD
Announcement Date
30-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -48.44%
YoY- -19.61%
Quarter Report
Latest QR
Upcoming QR
CNH's Result
CNH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 117,608 117,048 126,582 127,482 133,256 129,648 134,441 -8.53%
PBT 1,242 1,508 2,986 3,405 5,954 6,236 3,480 -49.71%
Tax -680 -452 -955 -1,240 -1,860 -1,168 -1,054 -25.35%
NP 562 1,056 2,031 2,165 4,094 5,068 2,426 -62.31%
-
NP to SH 620 992 2,010 2,044 3,964 5,024 2,285 -58.12%
-
Tax Rate 54.75% 29.97% 31.98% 36.42% 31.24% 18.73% 30.29% -
Total Cost 117,046 115,992 124,551 125,317 129,162 124,580 132,015 -7.71%
-
Net Worth 108,500 115,733 108,111 104,522 0 104,666 107,785 0.44%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - 2,882 - - - 4,383 -
Div Payout % - - 143.43% - - - 191.83% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 108,500 115,733 108,111 104,522 0 104,666 107,785 0.44%
NOSH 775,000 826,666 720,740 696,818 708,214 697,777 718,571 5.17%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 0.48% 0.90% 1.60% 1.70% 3.07% 3.91% 1.80% -
ROE 0.57% 0.86% 1.86% 1.96% 0.00% 4.80% 2.12% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 15.18 14.16 17.56 18.29 18.82 18.58 18.71 -13.02%
EPS 0.08 0.12 0.28 0.29 0.36 0.72 0.35 -62.64%
DPS 0.00 0.00 0.40 0.00 0.00 0.00 0.61 -
NAPS 0.14 0.14 0.15 0.15 0.00 0.15 0.15 -4.49%
Adjusted Per Share Value based on latest NOSH - 750,000
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 16.33 16.26 17.58 17.71 18.51 18.01 18.67 -8.54%
EPS 0.09 0.14 0.28 0.28 0.55 0.70 0.32 -57.10%
DPS 0.00 0.00 0.40 0.00 0.00 0.00 0.61 -
NAPS 0.1507 0.1607 0.1502 0.1452 0.00 0.1454 0.1497 0.44%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.13 0.14 0.15 0.14 0.17 0.19 0.18 -
P/RPS 0.86 0.99 0.85 0.77 0.90 1.02 0.96 -7.07%
P/EPS 162.50 116.67 53.79 47.73 30.37 26.39 56.61 102.10%
EY 0.62 0.86 1.86 2.10 3.29 3.79 1.77 -50.34%
DY 0.00 0.00 2.67 0.00 0.00 0.00 3.39 -
P/NAPS 0.93 1.00 1.00 0.93 0.00 1.27 1.20 -15.64%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/08/12 31/05/12 29/02/12 30/11/11 25/08/11 26/05/11 24/02/11 -
Price 0.13 0.12 0.16 0.17 0.14 0.18 0.19 -
P/RPS 0.86 0.85 0.91 0.93 0.74 0.97 1.02 -10.76%
P/EPS 162.50 100.00 57.37 57.95 25.01 25.00 59.75 94.95%
EY 0.62 1.00 1.74 1.73 4.00 4.00 1.67 -48.37%
DY 0.00 0.00 2.50 0.00 0.00 0.00 3.21 -
P/NAPS 0.93 0.86 1.07 1.13 0.00 1.20 1.27 -18.77%

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