[CNH] YoY TTM Result on 31-Dec-2009 [#4]

Stock
[CNH] CITRA NUSA HOLDINGS BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -22.05%
YoY- -62.48%
Quarter Report
Latest QR
Upcoming QR
CNH's Result
CNH's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 115,819 126,583 134,445 158,378 182,027 180,116 204,006 -8.99%
PBT 1,760 2,986 3,600 10,342 23,966 27,879 36,305 -39.58%
Tax -434 -954 -947 -3,637 -6,266 -7,313 -9,283 -39.95%
NP 1,326 2,032 2,653 6,705 17,700 20,566 27,022 -39.46%
-
NP to SH 1,301 2,011 2,516 6,645 17,711 20,566 27,022 -39.65%
-
Tax Rate 24.66% 31.95% 26.31% 35.17% 26.15% 26.23% 25.57% -
Total Cost 114,493 124,551 131,792 151,673 164,327 159,550 176,984 -6.99%
-
Net Worth 105,900 106,875 101,499 112,166 116,708 100,566 94,013 2.00%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 2,823 2,850 4,127 5,982 13,129 15,821 21,689 -28.78%
Div Payout % 217.06% 141.72% 164.06% 90.03% 74.13% 76.93% 80.27% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 105,900 106,875 101,499 112,166 116,708 100,566 94,013 2.00%
NOSH 705,999 712,500 676,666 747,777 729,428 718,333 723,181 -0.39%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 1.14% 1.61% 1.97% 4.23% 9.72% 11.42% 13.25% -
ROE 1.23% 1.88% 2.48% 5.92% 15.18% 20.45% 28.74% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 16.40 17.77 19.87 21.18 24.95 25.07 28.21 -8.63%
EPS 0.18 0.28 0.37 0.89 2.43 2.86 3.74 -39.66%
DPS 0.40 0.40 0.61 0.80 1.80 2.20 3.00 -28.50%
NAPS 0.15 0.15 0.15 0.15 0.16 0.14 0.13 2.41%
Adjusted Per Share Value based on latest NOSH - 747,777
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 16.09 17.58 18.67 22.00 25.28 25.02 28.33 -8.99%
EPS 0.18 0.28 0.35 0.92 2.46 2.86 3.75 -39.68%
DPS 0.39 0.40 0.57 0.83 1.82 2.20 3.01 -28.84%
NAPS 0.1471 0.1484 0.141 0.1558 0.1621 0.1397 0.1306 2.00%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.10 0.15 0.18 0.23 0.23 0.38 0.47 -
P/RPS 0.61 0.84 0.91 1.09 0.92 1.52 1.67 -15.43%
P/EPS 54.27 53.15 48.41 25.88 9.47 13.27 12.58 27.56%
EY 1.84 1.88 2.07 3.86 10.56 7.53 7.95 -21.62%
DY 4.00 2.67 3.39 3.48 7.83 5.79 6.38 -7.47%
P/NAPS 0.67 1.00 1.20 1.53 1.44 2.71 3.62 -24.48%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 29/02/12 24/02/11 25/02/10 26/02/09 26/02/08 26/02/07 -
Price 0.10 0.16 0.19 0.23 0.23 0.35 0.57 -
P/RPS 0.61 0.90 0.96 1.09 0.92 1.40 2.02 -18.07%
P/EPS 54.27 56.69 51.10 25.88 9.47 12.22 15.25 23.53%
EY 1.84 1.76 1.96 3.86 10.56 8.18 6.56 -19.07%
DY 4.00 2.50 3.21 3.48 7.83 6.29 5.26 -4.45%
P/NAPS 0.67 1.07 1.27 1.53 1.44 2.50 4.38 -26.84%

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