[CNH] YoY Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[CNH] CITRA NUSA HOLDINGS BERHAD
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -10.13%
YoY- -65.61%
Quarter Report
Latest QR
Upcoming QR
CNH's Result
CNH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 111,899 115,819 126,582 134,441 158,379 182,028 180,115 -7.62%
PBT -204 1,760 2,986 3,480 10,342 23,967 27,879 -
Tax -585 -434 -955 -1,054 -3,637 -6,266 -7,313 -34.33%
NP -789 1,326 2,031 2,426 6,705 17,701 20,566 -
-
NP to SH -649 1,301 2,010 2,285 6,645 17,712 20,566 -
-
Tax Rate - 24.66% 31.98% 30.29% 35.17% 26.14% 26.23% -
Total Cost 112,688 114,493 124,551 132,015 151,674 164,327 159,549 -5.62%
-
Net Worth 100,955 105,352 108,111 107,785 107,177 114,733 100,672 0.04%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 2,163 2,809 2,882 4,383 5,716 12,907 15,820 -28.20%
Div Payout % 0.00% 215.94% 143.43% 191.83% 86.02% 72.87% 76.92% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 100,955 105,352 108,111 107,785 107,177 114,733 100,672 0.04%
NOSH 721,111 702,352 720,740 718,571 714,516 717,085 719,090 0.04%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin -0.71% 1.14% 1.60% 1.80% 4.23% 9.72% 11.42% -
ROE -0.64% 1.23% 1.86% 2.12% 6.20% 15.44% 20.43% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 15.52 16.49 17.56 18.71 22.17 25.38 25.05 -7.66%
EPS -0.09 0.18 0.28 0.35 0.93 2.47 2.86 -
DPS 0.30 0.40 0.40 0.61 0.80 1.80 2.20 -28.23%
NAPS 0.14 0.15 0.15 0.15 0.15 0.16 0.14 0.00%
Adjusted Per Share Value based on latest NOSH - 676,666
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 15.54 16.09 17.58 18.67 22.00 25.28 25.02 -7.62%
EPS -0.09 0.18 0.28 0.32 0.92 2.46 2.86 -
DPS 0.30 0.39 0.40 0.61 0.79 1.79 2.20 -28.23%
NAPS 0.1402 0.1463 0.1502 0.1497 0.1489 0.1594 0.1398 0.04%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.10 0.10 0.15 0.18 0.23 0.23 0.38 -
P/RPS 0.64 0.61 0.85 0.96 1.04 0.91 1.52 -13.41%
P/EPS -111.11 53.99 53.79 56.61 24.73 9.31 13.29 -
EY -0.90 1.85 1.86 1.77 4.04 10.74 7.53 -
DY 3.00 4.00 2.67 3.39 3.48 7.83 5.79 -10.37%
P/NAPS 0.71 0.67 1.00 1.20 1.53 1.44 2.71 -19.99%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 03/03/14 28/02/13 29/02/12 24/02/11 25/02/10 26/02/09 26/02/08 -
Price 0.11 0.10 0.16 0.19 0.23 0.23 0.35 -
P/RPS 0.71 0.61 0.91 1.02 1.04 0.91 1.40 -10.69%
P/EPS -122.22 53.99 57.37 59.75 24.73 9.31 12.24 -
EY -0.82 1.85 1.74 1.67 4.04 10.74 8.17 -
DY 2.73 4.00 2.50 3.21 3.48 7.83 6.29 -12.97%
P/NAPS 0.79 0.67 1.07 1.27 1.53 1.44 2.50 -17.45%

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