[CNH] YoY Annualized Quarter Result on 31-Dec-2017 [#4]

Stock
[CNH] CITRA NUSA HOLDINGS BERHAD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -68.57%
YoY- 54.39%
Quarter Report
Latest QR
Upcoming QR
CNH's Result
CNH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 67,418 66,716 86,248 85,124 88,121 93,499 92,461 -5.12%
PBT 787 -4,601 3,532 36 -5,386 -2,917 -6,841 -
Tax -331 -590 -2,532 -1,383 849 -2,887 -451 -5.02%
NP 456 -5,191 1,000 -1,347 -4,537 -5,804 -7,292 -
-
NP to SH 614 -5,206 637 -2,061 -4,519 -5,882 -6,613 -
-
Tax Rate 42.06% - 71.69% 3,841.67% - - - -
Total Cost 66,962 71,907 85,248 86,471 92,658 99,303 99,753 -6.42%
-
Net Worth 71,290 71,290 78,419 78,423 78,447 86,078 92,632 -4.26%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - 2,138 - - 2,151 2,137 -
Div Payout % - - 335.75% - - 0.00% 0.00% -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 71,290 71,290 78,419 78,423 78,447 86,078 92,632 -4.26%
NOSH 720,000 720,000 720,000 720,000 720,000 717,317 712,555 0.17%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 0.68% -7.78% 1.16% -1.58% -5.15% -6.21% -7.89% -
ROE 0.86% -7.30% 0.81% -2.63% -5.76% -6.83% -7.14% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 9.46 9.36 12.10 11.94 12.36 13.03 12.98 -5.13%
EPS 0.09 -0.73 0.09 -0.29 -0.63 -0.82 -0.93 -
DPS 0.00 0.00 0.30 0.00 0.00 0.30 0.30 -
NAPS 0.10 0.10 0.11 0.11 0.11 0.12 0.13 -4.27%
Adjusted Per Share Value based on latest NOSH - 720,000
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 9.36 9.27 11.98 11.82 12.24 12.99 12.84 -5.12%
EPS 0.09 -0.72 0.09 -0.29 -0.63 -0.82 -0.92 -
DPS 0.00 0.00 0.30 0.00 0.00 0.30 0.30 -
NAPS 0.099 0.099 0.1089 0.1089 0.109 0.1196 0.1287 -4.27%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.09 0.06 0.06 0.13 0.07 0.085 0.075 -
P/RPS 0.95 0.64 0.50 1.09 0.57 0.65 0.58 8.56%
P/EPS 104.50 -8.22 67.15 -44.97 -11.05 -10.37 -8.08 -
EY 0.96 -12.17 1.49 -2.22 -9.05 -9.65 -12.37 -
DY 0.00 0.00 5.00 0.00 0.00 3.53 4.00 -
P/NAPS 0.90 0.60 0.55 1.18 0.64 0.71 0.58 7.59%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 19/03/21 28/02/20 26/02/19 28/02/18 27/02/17 24/02/16 26/02/15 -
Price 0.215 0.055 0.07 0.11 0.075 0.095 0.09 -
P/RPS 2.27 0.59 0.58 0.92 0.61 0.73 0.69 21.93%
P/EPS 249.63 -7.53 78.34 -38.05 -11.84 -11.59 -9.70 -
EY 0.40 -13.28 1.28 -2.63 -8.45 -8.63 -10.31 -
DY 0.00 0.00 4.29 0.00 0.00 3.16 3.33 -
P/NAPS 2.15 0.55 0.64 1.00 0.68 0.79 0.69 20.83%

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