[CNH] YoY Annual (Unaudited) Result on 31-Dec-2012 [#4]

Stock
[CNH] CITRA NUSA HOLDINGS BERHAD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
YoY- -35.27%
Quarter Report
Latest QR
Upcoming QR
CNH's Result
CNH's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 93,499 92,461 111,899 115,819 126,582 134,441 158,379 -8.40%
PBT -2,917 -6,841 -204 1,760 2,986 3,480 10,342 -
Tax -2,887 -451 -585 -434 -955 -1,054 -3,637 -3.77%
NP -5,804 -7,292 -789 1,326 2,031 2,426 6,705 -
-
NP to SH -5,882 -6,613 -649 1,301 2,010 2,285 6,645 -
-
Tax Rate - - - 24.66% 31.98% 30.29% 35.17% -
Total Cost 99,303 99,753 112,688 114,493 124,551 132,015 151,674 -6.81%
-
Net Worth 86,078 92,632 100,955 105,352 108,111 107,785 107,177 -3.58%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 2,151 2,137 2,163 2,809 2,882 4,383 5,716 -15.02%
Div Payout % 0.00% 0.00% 0.00% 215.94% 143.43% 191.83% 86.02% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 86,078 92,632 100,955 105,352 108,111 107,785 107,177 -3.58%
NOSH 717,317 712,555 721,111 702,352 720,740 718,571 714,516 0.06%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -6.21% -7.89% -0.71% 1.14% 1.60% 1.80% 4.23% -
ROE -6.83% -7.14% -0.64% 1.23% 1.86% 2.12% 6.20% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 13.03 12.98 15.52 16.49 17.56 18.71 22.17 -8.47%
EPS -0.82 -0.93 -0.09 0.18 0.28 0.35 0.93 -
DPS 0.30 0.30 0.30 0.40 0.40 0.61 0.80 -15.07%
NAPS 0.12 0.13 0.14 0.15 0.15 0.15 0.15 -3.64%
Adjusted Per Share Value based on latest NOSH - 705,999
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 12.99 12.84 15.54 16.09 17.58 18.67 22.00 -8.40%
EPS -0.82 -0.92 -0.09 0.18 0.28 0.32 0.92 -
DPS 0.30 0.30 0.30 0.39 0.40 0.61 0.79 -14.89%
NAPS 0.1196 0.1287 0.1402 0.1463 0.1502 0.1497 0.1489 -3.58%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.085 0.075 0.10 0.10 0.15 0.18 0.23 -
P/RPS 0.65 0.58 0.64 0.61 0.85 0.96 1.04 -7.53%
P/EPS -10.37 -8.08 -111.11 53.99 53.79 56.61 24.73 -
EY -9.65 -12.37 -0.90 1.85 1.86 1.77 4.04 -
DY 3.53 4.00 3.00 4.00 2.67 3.39 3.48 0.23%
P/NAPS 0.71 0.58 0.71 0.67 1.00 1.20 1.53 -12.00%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 24/02/16 26/02/15 03/03/14 28/02/13 29/02/12 24/02/11 25/02/10 -
Price 0.095 0.09 0.11 0.10 0.16 0.19 0.23 -
P/RPS 0.73 0.69 0.71 0.61 0.91 1.02 1.04 -5.72%
P/EPS -11.59 -9.70 -122.22 53.99 57.37 59.75 24.73 -
EY -8.63 -10.31 -0.82 1.85 1.74 1.67 4.04 -
DY 3.16 3.33 2.73 4.00 2.50 3.21 3.48 -1.59%
P/NAPS 0.79 0.69 0.79 0.67 1.07 1.27 1.53 -10.42%

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