[CNH] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[CNH] CITRA NUSA HOLDINGS BERHAD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -16.78%
YoY- -28.38%
Quarter Report
Latest QR
Upcoming QR
CNH's Result
CNH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 158,379 161,808 164,818 164,376 182,028 187,869 183,794 -9.42%
PBT 10,342 11,837 15,582 19,736 23,967 27,722 28,230 -48.70%
Tax -3,637 -3,854 -4,484 -5,016 -6,266 -7,512 -7,590 -38.68%
NP 6,705 7,982 11,098 14,720 17,701 20,210 20,640 -52.64%
-
NP to SH 6,645 7,962 11,120 14,740 17,712 20,210 20,640 -52.92%
-
Tax Rate 35.17% 32.56% 28.78% 25.42% 26.14% 27.10% 26.89% -
Total Cost 151,674 153,825 153,720 149,656 164,327 167,658 163,154 -4.73%
-
Net Worth 107,177 107,927 108,311 108,382 114,733 107,758 107,499 -0.19%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 5,716 - - - 12,907 - - -
Div Payout % 86.02% - - - 72.87% - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 107,177 107,927 108,311 108,382 114,733 107,758 107,499 -0.19%
NOSH 714,516 719,518 722,077 722,549 717,085 718,388 716,666 -0.19%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 4.23% 4.93% 6.73% 8.96% 9.72% 10.76% 11.23% -
ROE 6.20% 7.38% 10.27% 13.60% 15.44% 18.76% 19.20% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 22.17 22.49 22.83 22.75 25.38 26.15 25.65 -9.23%
EPS 0.93 1.11 1.54 2.04 2.47 2.81 2.88 -52.83%
DPS 0.80 0.00 0.00 0.00 1.80 0.00 0.00 -
NAPS 0.15 0.15 0.15 0.15 0.16 0.15 0.15 0.00%
Adjusted Per Share Value based on latest NOSH - 722,549
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 22.00 22.47 22.89 22.83 25.28 26.09 25.53 -9.42%
EPS 0.92 1.11 1.54 2.05 2.46 2.81 2.87 -53.06%
DPS 0.79 0.00 0.00 0.00 1.79 0.00 0.00 -
NAPS 0.1489 0.1499 0.1504 0.1505 0.1594 0.1497 0.1493 -0.17%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.23 0.23 0.28 0.20 0.23 0.28 0.31 -
P/RPS 1.04 1.02 1.23 0.88 0.91 1.07 1.21 -9.57%
P/EPS 24.73 20.78 18.18 9.80 9.31 9.95 10.76 73.89%
EY 4.04 4.81 5.50 10.20 10.74 10.05 9.29 -42.51%
DY 3.48 0.00 0.00 0.00 7.83 0.00 0.00 -
P/NAPS 1.53 1.53 1.87 1.33 1.44 1.87 2.07 -18.20%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 26/11/09 26/08/09 28/05/09 26/02/09 25/11/08 27/08/08 -
Price 0.23 0.23 0.23 0.30 0.23 0.21 0.28 -
P/RPS 1.04 1.02 1.01 1.32 0.91 0.80 1.09 -3.07%
P/EPS 24.73 20.78 14.94 14.71 9.31 7.46 9.72 86.05%
EY 4.04 4.81 6.70 6.80 10.74 13.40 10.29 -46.29%
DY 3.48 0.00 0.00 0.00 7.83 0.00 0.00 -
P/NAPS 1.53 1.53 1.53 2.00 1.44 1.40 1.87 -12.48%

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