[CNH] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[CNH] CITRA NUSA HOLDINGS BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -16.55%
YoY- -62.48%
Quarter Report
Latest QR
Upcoming QR
CNH's Result
CNH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 135,860 143,360 149,008 158,379 161,808 164,818 164,376 -11.91%
PBT 4,542 6,408 6,684 10,342 11,837 15,582 19,736 -62.41%
Tax -1,868 -2,686 -2,536 -3,637 -3,854 -4,484 -5,016 -48.20%
NP 2,674 3,722 4,148 6,705 7,982 11,098 14,720 -67.89%
-
NP to SH 2,542 3,606 4,048 6,645 7,962 11,120 14,740 -68.98%
-
Tax Rate 41.13% 41.92% 37.94% 35.17% 32.56% 28.78% 25.42% -
Total Cost 133,185 139,638 144,860 151,674 153,825 153,720 149,656 -7.47%
-
Net Worth 105,944 108,180 108,428 107,177 107,927 108,311 108,382 -1.50%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - 5,716 - - - -
Div Payout % - - - 86.02% - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 105,944 108,180 108,428 107,177 107,927 108,311 108,382 -1.50%
NOSH 706,296 721,200 722,857 714,516 719,518 722,077 722,549 -1.50%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 1.97% 2.60% 2.78% 4.23% 4.93% 6.73% 8.96% -
ROE 2.40% 3.33% 3.73% 6.20% 7.38% 10.27% 13.60% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 19.24 19.88 20.61 22.17 22.49 22.83 22.75 -10.56%
EPS 0.36 0.50 0.56 0.93 1.11 1.54 2.04 -68.50%
DPS 0.00 0.00 0.00 0.80 0.00 0.00 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 - 747,777
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 18.87 19.91 20.70 22.00 22.47 22.89 22.83 -11.91%
EPS 0.35 0.50 0.56 0.92 1.11 1.54 2.05 -69.19%
DPS 0.00 0.00 0.00 0.79 0.00 0.00 0.00 -
NAPS 0.1471 0.1503 0.1506 0.1489 0.1499 0.1504 0.1505 -1.51%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.19 0.22 0.25 0.23 0.23 0.28 0.20 -
P/RPS 0.99 1.11 1.21 1.04 1.02 1.23 0.88 8.16%
P/EPS 52.78 44.00 44.64 24.73 20.78 18.18 9.80 206.93%
EY 1.89 2.27 2.24 4.04 4.81 5.50 10.20 -67.46%
DY 0.00 0.00 0.00 3.48 0.00 0.00 0.00 -
P/NAPS 1.27 1.47 1.67 1.53 1.53 1.87 1.33 -3.02%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 26/11/10 26/08/10 27/05/10 25/02/10 26/11/09 26/08/09 28/05/09 -
Price 0.19 0.20 0.22 0.23 0.23 0.23 0.30 -
P/RPS 0.99 1.01 1.07 1.04 1.02 1.01 1.32 -17.43%
P/EPS 52.78 40.00 39.29 24.73 20.78 14.94 14.71 134.18%
EY 1.89 2.50 2.55 4.04 4.81 6.70 6.80 -57.37%
DY 0.00 0.00 0.00 3.48 0.00 0.00 0.00 -
P/NAPS 1.27 1.33 1.47 1.53 1.53 1.53 2.00 -26.10%

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