[CNH] QoQ TTM Result on 30-Sep-2010 [#3]

Stock
[CNH] CITRA NUSA HOLDINGS BERHAD
Announcement Date
26-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -10.66%
YoY- -69.74%
Quarter Report
Latest QR
Upcoming QR
CNH's Result
CNH's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 129,393 129,605 134,445 138,917 147,649 154,536 158,378 -12.63%
PBT 3,374 3,488 3,600 4,871 5,755 7,079 10,342 -52.70%
Tax -535 -605 -947 -2,148 -2,738 -3,017 -3,637 -72.23%
NP 2,839 2,883 2,653 2,723 3,017 4,062 6,705 -43.70%
-
NP to SH 2,695 2,760 2,516 2,580 2,888 3,972 6,645 -45.29%
-
Tax Rate 15.86% 17.35% 26.31% 44.10% 47.58% 42.62% 35.17% -
Total Cost 126,554 126,722 131,792 136,194 144,632 150,474 151,673 -11.39%
-
Net Worth 0 104,666 101,499 156,000 107,863 108,428 112,166 -
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 4,127 4,127 4,127 5,982 5,982 5,982 5,982 -21.97%
Div Payout % 153.16% 149.55% 164.06% 231.87% 207.14% 150.61% 90.03% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 0 104,666 101,499 156,000 107,863 108,428 112,166 -
NOSH 725,999 697,777 676,666 1,040,000 719,090 722,857 747,777 -1.95%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 2.19% 2.22% 1.97% 1.96% 2.04% 2.63% 4.23% -
ROE 0.00% 2.64% 2.48% 1.65% 2.68% 3.66% 5.92% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 17.82 18.57 19.87 13.36 20.53 21.38 21.18 -10.90%
EPS 0.37 0.40 0.37 0.25 0.40 0.55 0.89 -44.38%
DPS 0.57 0.59 0.61 0.58 0.83 0.83 0.80 -20.27%
NAPS 0.00 0.15 0.15 0.15 0.15 0.15 0.15 -
Adjusted Per Share Value based on latest NOSH - 1,040,000
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 17.97 18.00 18.67 19.29 20.51 21.46 22.00 -12.65%
EPS 0.37 0.38 0.35 0.36 0.40 0.55 0.92 -45.60%
DPS 0.57 0.57 0.57 0.83 0.83 0.83 0.83 -22.21%
NAPS 0.00 0.1454 0.141 0.2167 0.1498 0.1506 0.1558 -
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.17 0.19 0.18 0.19 0.22 0.25 0.23 -
P/RPS 0.95 1.02 0.91 1.42 1.07 1.17 1.09 -8.78%
P/EPS 45.80 48.04 48.41 76.59 54.78 45.50 25.88 46.46%
EY 2.18 2.08 2.07 1.31 1.83 2.20 3.86 -31.74%
DY 3.34 3.11 3.39 3.03 3.78 3.31 3.48 -2.70%
P/NAPS 0.00 1.27 1.20 1.27 1.47 1.67 1.53 -
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 26/05/11 24/02/11 26/11/10 26/08/10 27/05/10 25/02/10 -
Price 0.14 0.18 0.19 0.19 0.20 0.22 0.23 -
P/RPS 0.79 0.97 0.96 1.42 0.97 1.03 1.09 -19.36%
P/EPS 37.71 45.51 51.10 76.59 49.80 40.04 25.88 28.61%
EY 2.65 2.20 1.96 1.31 2.01 2.50 3.86 -22.23%
DY 4.06 3.29 3.21 3.03 4.16 3.76 3.48 10.85%
P/NAPS 0.00 1.20 1.27 1.27 1.33 1.47 1.53 -

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