[CNH] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[CNH] CITRA NUSA HOLDINGS BERHAD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -39.08%
YoY- -72.54%
Quarter Report
Latest QR
Upcoming QR
CNH's Result
CNH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 134,441 135,860 143,360 149,008 158,379 161,808 164,818 -12.66%
PBT 3,480 4,542 6,408 6,684 10,342 11,837 15,582 -63.08%
Tax -1,054 -1,868 -2,686 -2,536 -3,637 -3,854 -4,484 -61.81%
NP 2,426 2,674 3,722 4,148 6,705 7,982 11,098 -63.61%
-
NP to SH 2,285 2,542 3,606 4,048 6,645 7,962 11,120 -65.07%
-
Tax Rate 30.29% 41.13% 41.92% 37.94% 35.17% 32.56% 28.78% -
Total Cost 132,015 133,185 139,638 144,860 151,674 153,825 153,720 -9.62%
-
Net Worth 107,785 105,944 108,180 108,428 107,177 107,927 108,311 -0.32%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 4,383 - - - 5,716 - - -
Div Payout % 191.83% - - - 86.02% - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 107,785 105,944 108,180 108,428 107,177 107,927 108,311 -0.32%
NOSH 718,571 706,296 721,200 722,857 714,516 719,518 722,077 -0.32%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 1.80% 1.97% 2.60% 2.78% 4.23% 4.93% 6.73% -
ROE 2.12% 2.40% 3.33% 3.73% 6.20% 7.38% 10.27% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 18.71 19.24 19.88 20.61 22.17 22.49 22.83 -12.39%
EPS 0.35 0.36 0.50 0.56 0.93 1.11 1.54 -62.65%
DPS 0.61 0.00 0.00 0.00 0.80 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 - 722,857
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 18.65 18.85 19.89 20.67 21.97 22.45 22.86 -12.65%
EPS 0.32 0.35 0.50 0.56 0.92 1.10 1.54 -64.81%
DPS 0.61 0.00 0.00 0.00 0.79 0.00 0.00 -
NAPS 0.1495 0.147 0.1501 0.1504 0.1487 0.1497 0.1503 -0.35%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.18 0.19 0.22 0.25 0.23 0.23 0.28 -
P/RPS 0.96 0.99 1.11 1.21 1.04 1.02 1.23 -15.19%
P/EPS 56.61 52.78 44.00 44.64 24.73 20.78 18.18 112.79%
EY 1.77 1.89 2.27 2.24 4.04 4.81 5.50 -52.94%
DY 3.39 0.00 0.00 0.00 3.48 0.00 0.00 -
P/NAPS 1.20 1.27 1.47 1.67 1.53 1.53 1.87 -25.54%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 24/02/11 26/11/10 26/08/10 27/05/10 25/02/10 26/11/09 26/08/09 -
Price 0.19 0.19 0.20 0.22 0.23 0.23 0.23 -
P/RPS 1.02 0.99 1.01 1.07 1.04 1.02 1.01 0.65%
P/EPS 59.75 52.78 40.00 39.29 24.73 20.78 14.94 151.32%
EY 1.67 1.89 2.50 2.55 4.04 4.81 6.70 -60.29%
DY 3.21 0.00 0.00 0.00 3.48 0.00 0.00 -
P/NAPS 1.27 1.27 1.33 1.47 1.53 1.53 1.53 -11.64%

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