[CNH] QoQ TTM Result on 30-Sep-2012 [#3]

Stock
[CNH] CITRA NUSA HOLDINGS BERHAD
Announcement Date
29-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 241.3%
YoY- -45.96%
Quarter Report
Latest QR
Upcoming QR
CNH's Result
CNH's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 109,644 111,887 115,819 118,821 118,759 123,433 126,583 -9.14%
PBT 718 1,410 1,760 1,875 629 1,804 2,986 -61.36%
Tax -556 -584 -434 -866 -363 -775 -954 -30.25%
NP 162 826 1,326 1,009 266 1,029 2,032 -81.50%
-
NP to SH 270 931 1,301 1,157 339 1,003 2,011 -73.81%
-
Tax Rate 77.44% 41.42% 24.66% 46.19% 57.71% 42.96% 31.95% -
Total Cost 109,482 111,061 114,493 117,812 118,493 122,404 124,551 -8.24%
-
Net Worth 104,650 91,500 105,900 103,039 86,800 115,733 106,875 -1.39%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 2,823 2,823 2,823 2,850 2,850 2,850 2,850 -0.63%
Div Payout % 1,045.93% 303.33% 217.06% 246.33% 840.71% 284.15% 141.72% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 104,650 91,500 105,900 103,039 86,800 115,733 106,875 -1.39%
NOSH 747,500 610,000 705,999 735,999 620,000 826,666 712,500 3.25%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 0.15% 0.74% 1.14% 0.85% 0.22% 0.83% 1.61% -
ROE 0.26% 1.02% 1.23% 1.12% 0.39% 0.87% 1.88% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 14.67 18.34 16.40 16.14 19.15 14.93 17.77 -12.00%
EPS 0.04 0.15 0.18 0.16 0.05 0.12 0.28 -72.70%
DPS 0.38 0.46 0.40 0.39 0.46 0.34 0.40 -3.36%
NAPS 0.14 0.15 0.15 0.14 0.14 0.14 0.15 -4.49%
Adjusted Per Share Value based on latest NOSH - 735,999
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 15.21 15.52 16.07 16.48 16.47 17.12 17.56 -9.14%
EPS 0.04 0.13 0.18 0.16 0.05 0.14 0.28 -72.70%
DPS 0.39 0.39 0.39 0.40 0.40 0.40 0.40 -1.67%
NAPS 0.1452 0.1269 0.1469 0.1429 0.1204 0.1605 0.1483 -1.39%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.105 0.105 0.10 0.11 0.13 0.14 0.15 -
P/RPS 0.72 0.57 0.61 0.68 0.68 0.94 0.84 -9.77%
P/EPS 290.69 68.80 54.27 69.97 237.76 115.39 53.15 210.74%
EY 0.34 1.45 1.84 1.43 0.42 0.87 1.88 -68.05%
DY 3.60 4.41 4.00 3.52 3.54 2.46 2.67 22.06%
P/NAPS 0.75 0.70 0.67 0.79 0.93 1.00 1.00 -17.46%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 30/08/13 28/05/13 28/02/13 29/11/12 30/08/12 31/05/12 29/02/12 -
Price 0.10 0.115 0.10 0.10 0.13 0.12 0.16 -
P/RPS 0.68 0.63 0.61 0.62 0.68 0.80 0.90 -17.05%
P/EPS 276.85 75.35 54.27 63.61 237.76 98.90 56.69 188.12%
EY 0.36 1.33 1.84 1.57 0.42 1.01 1.76 -65.31%
DY 3.78 4.03 4.00 3.87 3.54 2.87 2.50 31.76%
P/NAPS 0.71 0.77 0.67 0.71 0.93 0.86 1.07 -23.94%

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