[CNH] QoQ Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[CNH] CITRA NUSA HOLDINGS BERHAD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 7.41%
YoY- -60.6%
Quarter Report
Latest QR
Upcoming QR
CNH's Result
CNH's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 71,680 37,252 158,379 121,356 82,409 41,094 182,028 -46.36%
PBT 3,204 1,671 10,342 8,878 7,791 4,934 23,967 -73.95%
Tax -1,343 -634 -3,637 -2,891 -2,242 -1,254 -6,266 -64.28%
NP 1,861 1,037 6,705 5,987 5,549 3,680 17,701 -77.81%
-
NP to SH 1,803 1,012 6,645 5,972 5,560 3,685 17,712 -78.28%
-
Tax Rate 41.92% 37.94% 35.17% 32.56% 28.78% 25.42% 26.14% -
Total Cost 69,819 36,215 151,674 115,369 76,860 37,414 164,327 -43.57%
-
Net Worth 108,180 108,428 107,177 107,927 108,311 108,382 114,733 -3.85%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - 5,716 - - - 12,907 -
Div Payout % - - 86.02% - - - 72.87% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 108,180 108,428 107,177 107,927 108,311 108,382 114,733 -3.85%
NOSH 721,200 722,857 714,516 719,518 722,077 722,549 717,085 0.38%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 2.60% 2.78% 4.23% 4.93% 6.73% 8.96% 9.72% -
ROE 1.67% 0.93% 6.20% 5.53% 5.13% 3.40% 15.44% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 9.94 5.15 22.17 16.87 11.41 5.69 25.38 -46.56%
EPS 0.25 0.14 0.93 0.83 0.77 0.51 2.47 -78.37%
DPS 0.00 0.00 0.80 0.00 0.00 0.00 1.80 -
NAPS 0.15 0.15 0.15 0.15 0.15 0.15 0.16 -4.22%
Adjusted Per Share Value based on latest NOSH - 686,666
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 9.96 5.17 22.00 16.86 11.45 5.71 25.28 -46.34%
EPS 0.25 0.14 0.92 0.83 0.77 0.51 2.46 -78.31%
DPS 0.00 0.00 0.79 0.00 0.00 0.00 1.79 -
NAPS 0.1503 0.1506 0.1489 0.1499 0.1504 0.1505 0.1594 -3.85%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.22 0.25 0.23 0.23 0.28 0.20 0.23 -
P/RPS 2.21 4.85 1.04 1.36 2.45 3.52 0.91 80.96%
P/EPS 88.00 178.57 24.73 27.71 36.36 39.22 9.31 348.89%
EY 1.14 0.56 4.04 3.61 2.75 2.55 10.74 -77.67%
DY 0.00 0.00 3.48 0.00 0.00 0.00 7.83 -
P/NAPS 1.47 1.67 1.53 1.53 1.87 1.33 1.44 1.38%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 27/05/10 25/02/10 26/11/09 26/08/09 28/05/09 26/02/09 -
Price 0.20 0.22 0.23 0.23 0.23 0.30 0.23 -
P/RPS 2.01 4.27 1.04 1.36 2.02 5.27 0.91 69.85%
P/EPS 80.00 157.14 24.73 27.71 29.87 58.82 9.31 321.18%
EY 1.25 0.64 4.04 3.61 3.35 1.70 10.74 -76.25%
DY 0.00 0.00 3.48 0.00 0.00 0.00 7.83 -
P/NAPS 1.33 1.47 1.53 1.53 1.53 2.00 1.44 -5.17%

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