[CNH] QoQ TTM Result on 30-Jun-2010 [#2]

Stock

[CNH] CITRA NUSA HOLDINGS BERHAD

Announcement Date

26-Aug-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

30-Jun-2010 [#2]

Profit Trend

QoQ- -27.29%

YoY- -77.7%

Quarter Report

2ndQ2010 CNI Results.pdf

Latest QR

Upcoming QR

CNH's Result

CNH's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
TTM Result
Revenue	129,605	134,445	138,917	147,649	154,536	158,378	162,481	-14.00%
YoY %	-3.60%	-3.22%	-5.91%	-4.46%	-2.43%	-2.53%	-	-
Horiz. %	79.77%	82.75%	85.50%	90.87%	95.11%	97.47%	100.00%	-
PBT	3,488	3,600	4,871	5,755	7,079	10,342	12,053	-56.28%
YoY %	-3.11%	-26.09%	-15.36%	-18.70%	-31.55%	-14.20%	-	-
Horiz. %	28.94%	29.87%	40.41%	47.75%	58.73%	85.80%	100.00%	-
Tax	-605	-947	-2,148	-2,738	-3,017	-3,637	-3,523	-69.13%
YoY %	36.11%	55.91%	21.55%	9.25%	17.05%	-3.24%	-	-
Horiz. %	17.17%	26.88%	60.97%	77.72%	85.64%	103.24%	100.00%	-
NP	2,883	2,653	2,723	3,017	4,062	6,705	8,530	-51.51%
YoY %	8.67%	-2.57%	-9.74%	-25.73%	-39.42%	-21.40%	-	-
Horiz. %	33.80%	31.10%	31.92%	35.37%	47.62%	78.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,760	2,516	2,580	2,888	3,972	6,645	8,525	-52.88%
YoY %	9.70%	-2.48%	-10.66%	-27.29%	-40.23%	-22.05%	-	-
Horiz. %	32.38%	29.51%	30.26%	33.88%	46.59%	77.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.35%	26.31%	44.10%	47.58%	42.62%	35.17%	29.23%	-
YoY %	-34.06%	-40.34%	-7.31%	11.64%	21.18%	20.32%	-	-
Horiz. %	59.36%	90.01%	150.87%	162.78%	145.81%	120.32%	100.00%	-
Total Cost	126,722	131,792	136,194	144,632	150,474	151,673	153,951	-12.17%
YoY %	-3.85%	-3.23%	-5.83%	-3.88%	-0.79%	-1.48%	-	-
Horiz. %	82.31%	85.61%	88.47%	93.95%	97.74%	98.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	104,666	101,499	156,000	107,863	108,428	112,166	103,000	1.07%
YoY %	3.12%	-34.94%	44.63%	-0.52%	-3.33%	8.90%	-	-
Horiz. %	101.62%	98.54%	151.46%	104.72%	105.27%	108.90%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Dividend
Div	4,127	4,127	5,982	5,982	5,982	5,982	13,129	-53.80%
YoY %	0.00%	-31.01%	0.00%	0.00%	0.00%	-54.44%	-	-
Horiz. %	31.43%	31.43%	45.56%	45.56%	45.56%	45.56%	100.00%	-
Div Payout %	149.55%	164.06%	231.87%	207.14%	150.61%	90.03%	154.01%	-
YoY %	-8.84%	-29.24%	11.94%	37.53%	67.29%	-41.54%	-	-
Horiz. %	97.10%	106.53%	150.56%	134.50%	97.79%	58.46%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Equity
Net Worth	104,666	101,499	156,000	107,863	108,428	112,166	103,000	1.07%
YoY %	3.12%	-34.94%	44.63%	-0.52%	-3.33%	8.90%	-	-
Horiz. %	101.62%	98.54%	151.46%	104.72%	105.27%	108.90%	100.00%	-
NOSH	697,777	676,666	1,040,000	719,090	722,857	747,777	686,666	1.07%
YoY %	3.12%	-34.94%	44.63%	-0.52%	-3.33%	8.90%	-	-
Horiz. %	101.62%	98.54%	151.46%	104.72%	105.27%	108.90%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Ratio Analysis
NP Margin	2.22%	1.97%	1.96%	2.04%	2.63%	4.23%	5.25%	-
YoY %	12.69%	0.51%	-3.92%	-22.43%	-37.83%	-19.43%	-	-
Horiz. %	42.29%	37.52%	37.33%	38.86%	50.10%	80.57%	100.00%	-
ROE	2.64%	2.48%	1.65%	2.68%	3.66%	5.92%	8.28%	-
YoY %	6.45%	50.30%	-38.43%	-26.78%	-38.18%	-28.50%	-	-
Horiz. %	31.88%	29.95%	19.93%	32.37%	44.20%	71.50%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Per Share
RPS	18.57	19.87	13.36	20.53	21.38	21.18	23.66	-14.92%
YoY %	-6.54%	48.73%	-34.92%	-3.98%	0.94%	-10.48%	-	-
Horiz. %	78.49%	83.98%	56.47%	86.77%	90.36%	89.52%	100.00%	-
EPS	0.40	0.37	0.25	0.40	0.55	0.89	1.24	-52.99%
YoY %	8.11%	48.00%	-37.50%	-27.27%	-38.20%	-28.23%	-	-
Horiz. %	32.26%	29.84%	20.16%	32.26%	44.35%	71.77%	100.00%	-
DPS	0.59	0.61	0.58	0.83	0.83	0.80	1.91	-54.33%
YoY %	-3.28%	5.17%	-30.12%	0.00%	3.75%	-58.12%	-	-
Horiz. %	30.89%	31.94%	30.37%	43.46%	43.46%	41.88%	100.00%	-
NAPS	0.15	0.15	0.15	0.15	0.15	0.15	0.15	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Adjusted Per Share Value based on latest NOSH - 719,090
RPS	18.00	18.67	19.29	20.51	21.46	22.00	22.57	-14.01%
YoY %	-3.59%	-3.21%	-5.95%	-4.43%	-2.45%	-2.53%	-	-
Horiz. %	79.75%	82.72%	85.47%	90.87%	95.08%	97.47%	100.00%	-
EPS	0.38	0.35	0.36	0.40	0.55	0.92	1.18	-53.05%
YoY %	8.57%	-2.78%	-10.00%	-27.27%	-40.22%	-22.03%	-	-
Horiz. %	32.20%	29.66%	30.51%	33.90%	46.61%	77.97%	100.00%	-
DPS	0.57	0.57	0.83	0.83	0.83	0.83	1.82	-53.91%
YoY %	0.00%	-31.33%	0.00%	0.00%	0.00%	-54.40%	-	-
Horiz. %	31.32%	31.32%	45.60%	45.60%	45.60%	45.60%	100.00%	-
NAPS	0.1454	0.141	0.2167	0.1498	0.1506	0.1558	0.1431	1.06%
YoY %	3.12%	-34.93%	44.66%	-0.53%	-3.34%	8.87%	-	-
Horiz. %	101.61%	98.53%	151.43%	104.68%	105.24%	108.87%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	-
Price	0.19	0.18	0.19	0.22	0.25	0.23	0.23	-
P/RPS	1.02	0.91	1.42	1.07	1.17	1.09	0.97	3.41%
YoY %	12.09%	-35.92%	32.71%	-8.55%	7.34%	12.37%	-	-
Horiz. %	105.15%	93.81%	146.39%	110.31%	120.62%	112.37%	100.00%	-
P/EPS	48.04	48.41	76.59	54.78	45.50	25.88	18.53	88.82%
YoY %	-0.76%	-36.79%	39.81%	20.40%	75.81%	39.67%	-	-
Horiz. %	259.26%	261.25%	413.33%	295.63%	245.55%	139.67%	100.00%	-
EY	2.08	2.07	1.31	1.83	2.20	3.86	5.40	-47.09%
YoY %	0.48%	58.02%	-28.42%	-16.82%	-43.01%	-28.52%	-	-
Horiz. %	38.52%	38.33%	24.26%	33.89%	40.74%	71.48%	100.00%	-
DY	3.11	3.39	3.03	3.78	3.31	3.48	8.31	-48.09%
YoY %	-8.26%	11.88%	-19.84%	14.20%	-4.89%	-58.12%	-	-
Horiz. %	37.42%	40.79%	36.46%	45.49%	39.83%	41.88%	100.00%	-
P/NAPS	1.27	1.20	1.27	1.47	1.67	1.53	1.53	-11.68%
YoY %	5.83%	-5.51%	-13.61%	-11.98%	9.15%	0.00%	-	-
Horiz. %	83.01%	78.43%	83.01%	96.08%	109.15%	100.00%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Price Multiplier on Announcement Date
Date	26/05/11	24/02/11	26/11/10	26/08/10	27/05/10	25/02/10	26/11/09	-
Price	0.18	0.19	0.19	0.20	0.22	0.23	0.23	-
P/RPS	0.97	0.96	1.42	0.97	1.03	1.09	0.97	0.00%
YoY %	1.04%	-32.39%	46.39%	-5.83%	-5.50%	12.37%	-	-
Horiz. %	100.00%	98.97%	146.39%	100.00%	106.19%	112.37%	100.00%	-
P/EPS	45.51	51.10	76.59	49.80	40.04	25.88	18.53	82.13%
YoY %	-10.94%	-33.28%	53.80%	24.38%	54.71%	39.67%	-	-
Horiz. %	245.60%	275.77%	413.33%	268.75%	216.08%	139.67%	100.00%	-
EY	2.20	1.96	1.31	2.01	2.50	3.86	5.40	-45.07%
YoY %	12.24%	49.62%	-34.83%	-19.60%	-35.23%	-28.52%	-	-
Horiz. %	40.74%	36.30%	24.26%	37.22%	46.30%	71.48%	100.00%	-
DY	3.29	3.21	3.03	4.16	3.76	3.48	8.31	-46.11%
YoY %	2.49%	5.94%	-27.16%	10.64%	8.05%	-58.12%	-	-
Horiz. %	39.59%	38.63%	36.46%	50.06%	45.25%	41.88%	100.00%	-
P/NAPS	1.20	1.27	1.27	1.33	1.47	1.53	1.53	-14.96%
YoY %	-5.51%	0.00%	-4.51%	-9.52%	-3.92%	0.00%	-	-
Horiz. %	78.43%	83.01%	83.01%	86.93%	96.08%	100.00%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos