[CNH] QoQ 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- 44.34%
YoY- -28.38%
Quarter Report
Latest QR
Upcoming QR
CNH's Result
CNH's Financial Summary
View:
Show?
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 37,022 38,947 41,315 41,094 41,125 49,006 47,253 -14.97%
PBT 1,464 1,087 2,857 4,934 3,175 6,676 6,853 -64.16%
Tax -747 -648 -988 -1,254 -633 -1,838 -1,678 -41.61%
NP 717 439 1,869 3,680 2,542 4,838 5,175 -73.12%
-
NP to SH 673 412 1,875 3,685 2,553 4,838 5,175 -74.23%
-
Tax Rate 51.02% 59.61% 34.58% 25.42% 19.94% 27.53% 24.49% -
Total Cost 36,305 38,508 39,446 37,414 38,583 44,168 42,078 -9.34%
-
Net Worth 112,166 103,000 108,173 108,382 116,708 108,313 107,812 2.66%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 5,982 - - - 13,129 - - -
Div Payout % 888.89% - - - 514.29% - - -
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 112,166 103,000 108,173 108,382 116,708 108,313 107,812 2.66%
NOSH 747,777 686,666 721,153 722,549 729,428 722,089 718,749 2.66%
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 1.94% 1.13% 4.52% 8.96% 6.18% 9.87% 10.95% -
ROE 0.60% 0.40% 1.73% 3.40% 2.19% 4.47% 4.80% -
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 4.95 5.67 5.73 5.69 5.64 6.79 6.57 -17.15%
EPS 0.09 0.06 0.26 0.51 0.35 0.67 0.72 -74.90%
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 5.14 5.41 5.74 5.71 5.71 6.81 6.56 -14.97%
EPS 0.09 0.06 0.26 0.51 0.35 0.67 0.72 -74.90%
DPS 0.83 0.00 0.00 0.00 1.82 0.00 0.00 -
NAPS 0.1558 0.1431 0.1502 0.1505 0.1621 0.1504 0.1497 2.69%
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 4.65 4.06 4.89 3.52 4.08 4.13 4.72 -0.98%
P/EPS 255.56 383.33 107.69 39.22 65.71 41.79 43.06 226.74%
EY 0.39 0.26 0.93 2.55 1.52 2.39 2.32 -69.44%
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 4.65 4.06 4.01 5.27 4.08 3.09 4.26 5.99%
P/EPS 255.56 383.33 88.46 58.82 65.71 31.34 38.89 249.63%
EY 0.39 0.26 1.13 1.70 1.52 3.19 2.57 -71.45%
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