[CNH] QoQ Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[CNH] CITRA NUSA HOLDINGS BERHAD
Announcement Date
31-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -50.65%
YoY- -80.25%
Quarter Report
Latest QR
Upcoming QR
CNH's Result
CNH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 115,819 117,133 117,608 117,048 126,582 127,482 133,256 -8.88%
PBT 1,760 1,922 1,242 1,508 2,986 3,405 5,954 -55.46%
Tax -434 -1,124 -680 -452 -955 -1,240 -1,860 -61.93%
NP 1,326 798 562 1,056 2,031 2,165 4,094 -52.67%
-
NP to SH 1,301 904 620 992 2,010 2,044 3,964 -52.25%
-
Tax Rate 24.66% 58.48% 54.75% 29.97% 31.98% 36.42% 31.24% -
Total Cost 114,493 116,334 117,046 115,992 124,551 125,317 129,162 -7.68%
-
Net Worth 105,352 105,466 108,500 115,733 108,111 104,522 0 -
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 2,809 - - - 2,882 - - -
Div Payout % 215.94% - - - 143.43% - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 105,352 105,466 108,500 115,733 108,111 104,522 0 -
NOSH 702,352 753,333 775,000 826,666 720,740 696,818 708,214 -0.55%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 1.14% 0.68% 0.48% 0.90% 1.60% 1.70% 3.07% -
ROE 1.23% 0.86% 0.57% 0.86% 1.86% 1.96% 0.00% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 16.49 15.55 15.18 14.16 17.56 18.29 18.82 -8.39%
EPS 0.18 0.12 0.08 0.12 0.28 0.29 0.36 -36.87%
DPS 0.40 0.00 0.00 0.00 0.40 0.00 0.00 -
NAPS 0.15 0.14 0.14 0.14 0.15 0.15 0.00 -
Adjusted Per Share Value based on latest NOSH - 826,666
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 16.09 16.27 16.33 16.26 17.58 17.71 18.51 -8.87%
EPS 0.18 0.13 0.09 0.14 0.28 0.28 0.55 -52.34%
DPS 0.39 0.00 0.00 0.00 0.40 0.00 0.00 -
NAPS 0.1463 0.1465 0.1507 0.1607 0.1502 0.1452 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.10 0.11 0.13 0.14 0.15 0.14 0.17 -
P/RPS 0.61 0.71 0.86 0.99 0.85 0.77 0.90 -22.74%
P/EPS 53.99 91.67 162.50 116.67 53.79 47.73 30.37 46.49%
EY 1.85 1.09 0.62 0.86 1.86 2.10 3.29 -31.75%
DY 4.00 0.00 0.00 0.00 2.67 0.00 0.00 -
P/NAPS 0.67 0.79 0.93 1.00 1.00 0.93 0.00 -
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 29/11/12 30/08/12 31/05/12 29/02/12 30/11/11 25/08/11 -
Price 0.10 0.10 0.13 0.12 0.16 0.17 0.14 -
P/RPS 0.61 0.64 0.86 0.85 0.91 0.93 0.74 -12.03%
P/EPS 53.99 83.33 162.50 100.00 57.37 57.95 25.01 66.64%
EY 1.85 1.20 0.62 1.00 1.74 1.73 4.00 -40.05%
DY 4.00 0.00 0.00 0.00 2.50 0.00 0.00 -
P/NAPS 0.67 0.71 0.93 0.86 1.07 1.13 0.00 -

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