[CNH] YoY TTM Result on 30-Jun-2010 [#2]

Stock

[CNH] CITRA NUSA HOLDINGS BERHAD

Announcement Date

26-Aug-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

30-Jun-2010 [#2]

Profit Trend

QoQ- -27.29%

YoY- -77.7%

Quarter Report

2ndQ2010 CNI Results.pdf

Latest QR

Upcoming QR

CNH's Result

CNH's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
TTM Result
Revenue	109,644	118,759	129,393	147,649	172,540	178,727	190,687	-8.80%
YoY %	-7.68%	-8.22%	-12.36%	-14.43%	-3.46%	-6.27%	-	-
Horiz. %	57.50%	62.28%	67.86%	77.43%	90.48%	93.73%	100.00%	-
PBT	718	629	3,374	5,755	17,642	27,669	28,131	-45.70%
YoY %	14.15%	-81.36%	-41.37%	-67.38%	-36.24%	-1.64%	-	-
Horiz. %	2.55%	2.24%	11.99%	20.46%	62.71%	98.36%	100.00%	-
Tax	-556	-363	-535	-2,738	-4,713	-7,066	-7,438	-35.07%
YoY %	-53.17%	32.15%	80.46%	41.91%	33.30%	5.00%	-	-
Horiz. %	7.48%	4.88%	7.19%	36.81%	63.36%	95.00%	100.00%	-
NP	162	266	2,839	3,017	12,929	20,603	20,693	-55.40%
YoY %	-39.10%	-90.63%	-5.90%	-76.66%	-37.25%	-0.43%	-	-
Horiz. %	0.78%	1.29%	13.72%	14.58%	62.48%	99.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	270	339	2,695	2,888	12,951	20,603	20,693	-51.44%
YoY %	-20.35%	-87.42%	-6.68%	-77.70%	-37.14%	-0.43%	-	-
Horiz. %	1.30%	1.64%	13.02%	13.96%	62.59%	99.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	77.44%	57.71%	15.86%	47.58%	26.71%	25.54%	26.44%	-
YoY %	34.19%	263.87%	-66.67%	78.14%	4.58%	-3.40%	-	-
Horiz. %	292.89%	218.27%	59.98%	179.95%	101.02%	96.60%	100.00%	-
Total Cost	109,482	118,493	126,554	144,632	159,611	158,124	169,994	-7.06%
YoY %	-7.60%	-6.37%	-12.50%	-9.38%	0.94%	-6.98%	-	-
Horiz. %	64.40%	69.70%	74.45%	85.08%	93.89%	93.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	104,650	86,800	0	107,863	108,173	107,812	93,618	1.87%
YoY %	20.56%	0.00%	0.00%	-0.29%	0.33%	15.16%	-	-
Horiz. %	111.78%	92.72%	0.00%	115.22%	115.55%	115.16%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Dividend
Div	2,823	2,850	4,127	5,982	13,129	8,619	28,891	-32.10%
YoY %	-0.95%	-30.94%	-31.01%	-54.44%	52.33%	-70.17%	-	-
Horiz. %	9.77%	9.86%	14.28%	20.71%	45.44%	29.83%	100.00%	-
Div Payout %	1,045.93%	840.71%	153.16%	207.14%	101.38%	41.84%	139.62%	-
YoY %	24.41%	448.91%	-26.06%	104.32%	142.30%	-70.03%	-	-
Horiz. %	749.13%	602.14%	109.70%	148.36%	72.61%	29.97%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Equity
Net Worth	104,650	86,800	0	107,863	108,173	107,812	93,618	1.87%
YoY %	20.56%	0.00%	0.00%	-0.29%	0.33%	15.16%	-	-
Horiz. %	111.78%	92.72%	0.00%	115.22%	115.55%	115.16%	100.00%	-
NOSH	747,500	620,000	725,999	719,090	721,153	718,749	720,142	0.62%
YoY %	20.56%	-14.60%	0.96%	-0.29%	0.33%	-0.19%	-	-
Horiz. %	103.80%	86.09%	100.81%	99.85%	100.14%	99.81%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Ratio Analysis
NP Margin	0.15%	0.22%	2.19%	2.04%	7.49%	11.53%	10.85%	-
YoY %	-31.82%	-89.95%	7.35%	-72.76%	-35.04%	6.27%	-	-
Horiz. %	1.38%	2.03%	20.18%	18.80%	69.03%	106.27%	100.00%	-
ROE	0.26%	0.39%	0.00%	2.68%	11.97%	19.11%	22.10%	-
YoY %	-33.33%	0.00%	0.00%	-77.61%	-37.36%	-13.53%	-	-
Horiz. %	1.18%	1.76%	0.00%	12.13%	54.16%	86.47%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Per Share
RPS	14.67	19.15	17.82	20.53	23.93	24.87	26.48	-9.36%
YoY %	-23.39%	7.46%	-13.20%	-14.21%	-3.78%	-6.08%	-	-
Horiz. %	55.40%	72.32%	67.30%	77.53%	90.37%	93.92%	100.00%	-
EPS	0.04	0.05	0.37	0.40	1.80	2.87	2.87	-50.91%
YoY %	-20.00%	-86.49%	-7.50%	-77.78%	-37.28%	0.00%	-	-
Horiz. %	1.39%	1.74%	12.89%	13.94%	62.72%	100.00%	100.00%	-
DPS	0.38	0.46	0.57	0.83	1.80	1.20	4.00	-32.42%
YoY %	-17.39%	-19.30%	-31.33%	-53.89%	50.00%	-70.00%	-	-
Horiz. %	9.50%	11.50%	14.25%	20.75%	45.00%	30.00%	100.00%	-
NAPS	0.14	0.14	0.00	0.15	0.15	0.15	0.13	1.24%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	15.38%	-	-
Horiz. %	107.69%	107.69%	0.00%	115.38%	115.38%	115.38%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 719,090
RPS	15.23	16.49	17.97	20.51	23.96	24.82	26.48	-8.79%
YoY %	-7.64%	-8.24%	-12.38%	-14.40%	-3.46%	-6.27%	-	-
Horiz. %	57.52%	62.27%	67.86%	77.45%	90.48%	93.73%	100.00%	-
EPS	0.04	0.05	0.37	0.40	1.80	2.86	2.87	-50.91%
YoY %	-20.00%	-86.49%	-7.50%	-77.78%	-37.06%	-0.35%	-	-
Horiz. %	1.39%	1.74%	12.89%	13.94%	62.72%	99.65%	100.00%	-
DPS	0.39	0.40	0.57	0.83	1.82	1.20	4.01	-32.16%
YoY %	-2.50%	-29.82%	-31.33%	-54.40%	51.67%	-70.07%	-	-
Horiz. %	9.73%	9.98%	14.21%	20.70%	45.39%	29.93%	100.00%	-
NAPS	0.1453	0.1206	0.00	0.1498	0.1502	0.1497	0.13	1.87%
YoY %	20.48%	0.00%	0.00%	-0.27%	0.33%	15.15%	-	-
Horiz. %	111.77%	92.77%	0.00%	115.23%	115.54%	115.15%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	-
Price	0.105	0.13	0.17	0.22	0.28	0.31	0.46	-
P/RPS	0.72	0.68	0.95	1.07	1.17	1.25	1.74	-13.66%
YoY %	5.88%	-28.42%	-11.21%	-8.55%	-6.40%	-28.16%	-	-
Horiz. %	41.38%	39.08%	54.60%	61.49%	67.24%	71.84%	100.00%	-
P/EPS	290.69	237.76	45.80	54.78	15.59	10.81	16.01	62.04%
YoY %	22.26%	419.13%	-16.39%	251.38%	44.22%	-32.48%	-	-
Horiz. %	1,815.68%	1,485.07%	286.07%	342.16%	97.38%	67.52%	100.00%	-
EY	0.34	0.42	2.18	1.83	6.41	9.25	6.25	-38.41%
YoY %	-19.05%	-80.73%	19.13%	-71.45%	-30.70%	48.00%	-	-
Horiz. %	5.44%	6.72%	34.88%	29.28%	102.56%	148.00%	100.00%	-
DY	3.60	3.54	3.34	3.78	6.43	3.87	8.70	-13.66%
YoY %	1.69%	5.99%	-11.64%	-41.21%	66.15%	-55.52%	-	-
Horiz. %	41.38%	40.69%	38.39%	43.45%	73.91%	44.48%	100.00%	-
P/NAPS	0.75	0.93	0.00	1.47	1.87	2.07	3.54	-22.77%
YoY %	-19.35%	0.00%	0.00%	-21.39%	-9.66%	-41.53%	-	-
Horiz. %	21.19%	26.27%	0.00%	41.53%	52.82%	58.47%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	30/08/13	30/08/12	25/08/11	26/08/10	26/08/09	27/08/08	28/08/07	-
Price	0.10	0.13	0.14	0.20	0.23	0.28	0.41	-
P/RPS	0.68	0.68	0.79	0.97	0.96	1.13	1.55	-12.81%
YoY %	0.00%	-13.92%	-18.56%	1.04%	-15.04%	-27.10%	-	-
Horiz. %	43.87%	43.87%	50.97%	62.58%	61.94%	72.90%	100.00%	-
P/EPS	276.85	237.76	37.71	49.80	12.81	9.77	14.27	63.84%
YoY %	16.44%	530.50%	-24.28%	288.76%	31.12%	-31.53%	-	-
Horiz. %	1,940.08%	1,666.15%	264.26%	348.98%	89.77%	68.47%	100.00%	-
EY	0.36	0.42	2.65	2.01	7.81	10.24	7.01	-39.00%
YoY %	-14.29%	-84.15%	31.84%	-74.26%	-23.73%	46.08%	-	-
Horiz. %	5.14%	5.99%	37.80%	28.67%	111.41%	146.08%	100.00%	-
DY	3.78	3.54	4.06	4.16	7.83	4.29	9.76	-14.61%
YoY %	6.78%	-12.81%	-2.40%	-46.87%	82.52%	-56.05%	-	-
Horiz. %	38.73%	36.27%	41.60%	42.62%	80.23%	43.95%	100.00%	-
P/NAPS	0.71	0.93	0.00	1.33	1.53	1.87	3.15	-21.97%
YoY %	-23.66%	0.00%	0.00%	-13.07%	-18.18%	-40.63%	-	-
Horiz. %	22.54%	29.52%	0.00%	42.22%	48.57%	59.37%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos