[CNH] YoY TTM Result on 30-Jun-2012 [#2]

Stock
[CNH] CITRA NUSA HOLDINGS BERHAD
Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -66.2%
YoY- -87.42%
Quarter Report
Latest QR
Upcoming QR
CNH's Result
CNH's Financial Summary
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 94,100 103,804 109,644 118,759 129,393 147,649 172,540 -9.60%
PBT -4,522 -3,342 718 629 3,374 5,755 17,642 -
Tax -384 -59 -556 -363 -535 -2,738 -4,713 -34.14%
NP -4,906 -3,401 162 266 2,839 3,017 12,929 -
-
NP to SH -4,241 -3,129 270 339 2,695 2,888 12,951 -
-
Tax Rate - - 77.44% 57.71% 15.86% 47.58% 26.71% -
Total Cost 99,006 107,205 109,482 118,493 126,554 144,632 159,611 -7.64%
-
Net Worth 93,518 96,086 104,650 86,800 0 107,863 108,173 -2.39%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 2,110 1,020 2,823 2,850 4,127 5,982 13,129 -26.25%
Div Payout % 0.00% 0.00% 1,045.93% 840.71% 153.16% 207.14% 101.38% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 93,518 96,086 104,650 86,800 0 107,863 108,173 -2.39%
NOSH 719,375 711,749 747,500 620,000 725,999 719,090 721,153 -0.04%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin -5.21% -3.28% 0.15% 0.22% 2.19% 2.04% 7.49% -
ROE -4.53% -3.26% 0.26% 0.39% 0.00% 2.68% 11.97% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 13.08 14.58 14.67 19.15 17.82 20.53 23.93 -9.57%
EPS -0.59 -0.44 0.04 0.05 0.37 0.40 1.80 -
DPS 0.29 0.14 0.38 0.46 0.57 0.83 1.80 -26.22%
NAPS 0.13 0.135 0.14 0.14 0.00 0.15 0.15 -2.35%
Adjusted Per Share Value based on latest NOSH - 620,000
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 13.05 14.40 15.21 16.47 17.95 20.48 23.93 -9.60%
EPS -0.59 -0.43 0.04 0.05 0.37 0.40 1.80 -
DPS 0.29 0.14 0.39 0.40 0.57 0.83 1.82 -26.35%
NAPS 0.1297 0.1333 0.1452 0.1204 0.00 0.1496 0.1501 -2.40%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.085 0.115 0.105 0.13 0.17 0.22 0.28 -
P/RPS 0.65 0.79 0.72 0.68 0.95 1.07 1.17 -9.32%
P/EPS -14.42 -26.16 290.69 237.76 45.80 54.78 15.59 -
EY -6.94 -3.82 0.34 0.42 2.18 1.83 6.41 -
DY 3.45 1.25 3.60 3.54 3.34 3.78 6.43 -9.85%
P/NAPS 0.65 0.85 0.75 0.93 0.00 1.47 1.87 -16.14%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 27/08/15 21/08/14 30/08/13 30/08/12 25/08/11 26/08/10 26/08/09 -
Price 0.07 0.115 0.10 0.13 0.14 0.20 0.23 -
P/RPS 0.54 0.79 0.68 0.68 0.79 0.97 0.96 -9.13%
P/EPS -11.87 -26.16 276.85 237.76 37.71 49.80 12.81 -
EY -8.42 -3.82 0.36 0.42 2.65 2.01 7.81 -
DY 4.19 1.25 3.78 3.54 4.06 4.16 7.83 -9.89%
P/NAPS 0.54 0.85 0.71 0.93 0.00 1.33 1.53 -15.92%

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