[CNH] YoY TTM Result on 30-Jun-2013 [#2]

Stock
[CNH] CITRA NUSA HOLDINGS BERHAD
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -71.0%
YoY- -20.35%
Quarter Report
Latest QR
Upcoming QR
CNH's Result
CNH's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 96,357 94,100 103,804 109,644 118,759 129,393 147,649 -6.85%
PBT -4,077 -4,522 -3,342 718 629 3,374 5,755 -
Tax -2,248 -384 -59 -556 -363 -535 -2,738 -3.23%
NP -6,325 -4,906 -3,401 162 266 2,839 3,017 -
-
NP to SH -6,667 -4,241 -3,129 270 339 2,695 2,888 -
-
Tax Rate - - - 77.44% 57.71% 15.86% 47.58% -
Total Cost 102,682 99,006 107,205 109,482 118,493 126,554 144,632 -5.54%
-
Net Worth 74,525 93,518 96,086 104,650 86,800 0 107,863 -5.97%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 2,150 2,110 1,020 2,823 2,850 4,127 5,982 -15.66%
Div Payout % 0.00% 0.00% 0.00% 1,045.93% 840.71% 153.16% 207.14% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 74,525 93,518 96,086 104,650 86,800 0 107,863 -5.97%
NOSH 677,500 719,375 711,749 747,500 620,000 725,999 719,090 -0.98%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin -6.56% -5.21% -3.28% 0.15% 0.22% 2.19% 2.04% -
ROE -8.95% -4.53% -3.26% 0.26% 0.39% 0.00% 2.68% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 14.22 13.08 14.58 14.67 19.15 17.82 20.53 -5.93%
EPS -0.98 -0.59 -0.44 0.04 0.05 0.37 0.40 -
DPS 0.32 0.29 0.14 0.38 0.46 0.57 0.83 -14.67%
NAPS 0.11 0.13 0.135 0.14 0.14 0.00 0.15 -5.03%
Adjusted Per Share Value based on latest NOSH - 747,500
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 13.38 13.07 14.42 15.23 16.49 17.97 20.51 -6.86%
EPS -0.93 -0.59 -0.43 0.04 0.05 0.37 0.40 -
DPS 0.30 0.29 0.14 0.39 0.40 0.57 0.83 -15.58%
NAPS 0.1035 0.1299 0.1335 0.1453 0.1206 0.00 0.1498 -5.97%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.075 0.085 0.115 0.105 0.13 0.17 0.22 -
P/RPS 0.53 0.65 0.79 0.72 0.68 0.95 1.07 -11.03%
P/EPS -7.62 -14.42 -26.16 290.69 237.76 45.80 54.78 -
EY -13.12 -6.94 -3.82 0.34 0.42 2.18 1.83 -
DY 4.23 3.45 1.25 3.60 3.54 3.34 3.78 1.89%
P/NAPS 0.68 0.65 0.85 0.75 0.93 0.00 1.47 -12.04%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 25/08/16 27/08/15 21/08/14 30/08/13 30/08/12 25/08/11 26/08/10 -
Price 0.08 0.07 0.115 0.10 0.13 0.14 0.20 -
P/RPS 0.56 0.54 0.79 0.68 0.68 0.79 0.97 -8.74%
P/EPS -8.13 -11.87 -26.16 276.85 237.76 37.71 49.80 -
EY -12.30 -8.42 -3.82 0.36 0.42 2.65 2.01 -
DY 3.97 4.19 1.25 3.78 3.54 4.06 4.16 -0.77%
P/NAPS 0.73 0.54 0.85 0.71 0.93 0.00 1.33 -9.50%

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