[CNH] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[CNH] CITRA NUSA HOLDINGS BERHAD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 7.41%
YoY- -60.6%
Quarter Report
Latest QR
Upcoming QR
CNH's Result
CNH's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 87,850 95,612 101,895 121,356 140,902 138,924 157,138 -9.22%
PBT 1,442 2,554 3,407 8,878 20,792 21,862 32,023 -40.32%
Tax -843 -930 -1,401 -2,891 -5,634 -5,606 -8,183 -31.50%
NP 599 1,624 2,006 5,987 15,158 16,256 23,840 -45.85%
-
NP to SH 678 1,533 1,907 5,972 15,158 16,256 23,840 -44.72%
-
Tax Rate 58.46% 36.41% 41.12% 32.56% 27.10% 25.64% 25.55% -
Total Cost 87,251 93,988 99,889 115,369 125,744 122,668 133,298 -6.81%
-
Net Worth 105,466 104,522 105,944 107,927 107,758 93,507 100,833 0.75%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - 7,192 10,803 -
Div Payout % - - - - - 44.25% 45.32% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 105,466 104,522 105,944 107,927 107,758 93,507 100,833 0.75%
NOSH 753,333 696,818 706,296 719,518 718,388 719,292 720,241 0.75%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 0.68% 1.70% 1.97% 4.93% 10.76% 11.70% 15.17% -
ROE 0.64% 1.47% 1.80% 5.53% 14.07% 17.38% 23.64% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 11.66 13.72 14.43 16.87 19.61 19.31 21.82 -9.90%
EPS 0.09 0.22 0.27 0.83 2.11 2.26 3.31 -45.13%
DPS 0.00 0.00 0.00 0.00 0.00 1.00 1.50 -
NAPS 0.14 0.15 0.15 0.15 0.15 0.13 0.14 0.00%
Adjusted Per Share Value based on latest NOSH - 686,666
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 12.20 13.28 14.15 16.86 19.57 19.30 21.82 -9.22%
EPS 0.09 0.21 0.26 0.83 2.11 2.26 3.31 -45.13%
DPS 0.00 0.00 0.00 0.00 0.00 1.00 1.50 -
NAPS 0.1465 0.1452 0.1471 0.1499 0.1497 0.1299 0.14 0.75%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.11 0.14 0.19 0.23 0.28 0.42 0.47 -
P/RPS 0.94 1.02 1.32 1.36 1.43 2.17 2.15 -12.86%
P/EPS 122.22 63.64 70.37 27.71 13.27 18.58 14.20 43.10%
EY 0.82 1.57 1.42 3.61 7.54 5.38 7.04 -30.09%
DY 0.00 0.00 0.00 0.00 0.00 2.38 3.19 -
P/NAPS 0.79 0.93 1.27 1.53 1.87 3.23 3.36 -21.42%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 29/11/12 30/11/11 26/11/10 26/11/09 25/11/08 16/11/07 27/11/06 -
Price 0.10 0.17 0.19 0.23 0.21 0.40 0.46 -
P/RPS 0.86 1.24 1.32 1.36 1.07 2.07 2.11 -13.88%
P/EPS 111.11 77.27 70.37 27.71 9.95 17.70 13.90 41.35%
EY 0.90 1.29 1.42 3.61 10.05 5.65 7.20 -29.26%
DY 0.00 0.00 0.00 0.00 0.00 2.50 3.26 -
P/NAPS 0.71 1.13 1.27 1.53 1.40 3.08 3.29 -22.53%

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