[CNH] YoY Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[CNH] CITRA NUSA HOLDINGS BERHAD
Announcement Date
03-Mar-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 15.79%
YoY- -149.88%
Quarter Report
Latest QR
Upcoming QR
CNH's Result
CNH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 88,121 93,499 92,461 111,899 115,819 126,582 134,441 -6.79%
PBT -5,386 -2,917 -6,841 -204 1,760 2,986 3,480 -
Tax 849 -2,887 -451 -585 -434 -955 -1,054 -
NP -4,537 -5,804 -7,292 -789 1,326 2,031 2,426 -
-
NP to SH -4,519 -5,882 -6,613 -649 1,301 2,010 2,285 -
-
Tax Rate - - - - 24.66% 31.98% 30.29% -
Total Cost 92,658 99,303 99,753 112,688 114,493 124,551 132,015 -5.72%
-
Net Worth 78,447 86,078 92,632 100,955 105,352 108,111 107,785 -5.15%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - 2,151 2,137 2,163 2,809 2,882 4,383 -
Div Payout % - 0.00% 0.00% 0.00% 215.94% 143.43% 191.83% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 78,447 86,078 92,632 100,955 105,352 108,111 107,785 -5.15%
NOSH 720,000 717,317 712,555 721,111 702,352 720,740 718,571 0.03%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -5.15% -6.21% -7.89% -0.71% 1.14% 1.60% 1.80% -
ROE -5.76% -6.83% -7.14% -0.64% 1.23% 1.86% 2.12% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 12.36 13.03 12.98 15.52 16.49 17.56 18.71 -6.67%
EPS -0.63 -0.82 -0.93 -0.09 0.18 0.28 0.35 -
DPS 0.00 0.30 0.30 0.30 0.40 0.40 0.61 -
NAPS 0.11 0.12 0.13 0.14 0.15 0.15 0.15 -5.03%
Adjusted Per Share Value based on latest NOSH - 340,000
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 12.22 12.97 12.83 15.52 16.07 17.56 18.65 -6.79%
EPS -0.63 -0.82 -0.92 -0.09 0.18 0.28 0.32 -
DPS 0.00 0.30 0.30 0.30 0.39 0.40 0.61 -
NAPS 0.1088 0.1194 0.1285 0.14 0.1461 0.15 0.1495 -5.15%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.07 0.085 0.075 0.10 0.10 0.15 0.18 -
P/RPS 0.57 0.65 0.58 0.64 0.61 0.85 0.96 -8.31%
P/EPS -11.05 -10.37 -8.08 -111.11 53.99 53.79 56.61 -
EY -9.05 -9.65 -12.37 -0.90 1.85 1.86 1.77 -
DY 0.00 3.53 4.00 3.00 4.00 2.67 3.39 -
P/NAPS 0.64 0.71 0.58 0.71 0.67 1.00 1.20 -9.93%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 27/02/17 24/02/16 26/02/15 03/03/14 28/02/13 29/02/12 24/02/11 -
Price 0.075 0.095 0.09 0.11 0.10 0.16 0.19 -
P/RPS 0.61 0.73 0.69 0.71 0.61 0.91 1.02 -8.20%
P/EPS -11.84 -11.59 -9.70 -122.22 53.99 57.37 59.75 -
EY -8.45 -8.63 -10.31 -0.82 1.85 1.74 1.67 -
DY 0.00 3.16 3.33 2.73 4.00 2.50 3.21 -
P/NAPS 0.68 0.79 0.69 0.79 0.67 1.07 1.27 -9.87%

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