[CNH] YoY TTM Result on 31-Mar-2013 [#1]

Stock
[CNH] CITRA NUSA HOLDINGS BERHAD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -28.44%
YoY- -7.18%
Quarter Report
Latest QR
Upcoming QR
CNH's Result
CNH's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 91,353 93,538 110,935 111,887 123,433 129,605 154,536 -8.38%
PBT -5,870 -5,775 -663 1,410 1,804 3,488 7,079 -
Tax -1,777 -614 -444 -584 -775 -605 -3,017 -8.43%
NP -7,647 -6,389 -1,107 826 1,029 2,883 4,062 -
-
NP to SH -7,547 -5,937 -881 931 1,003 2,760 3,972 -
-
Tax Rate - - - 41.42% 42.96% 17.35% 42.62% -
Total Cost 99,000 99,927 112,042 111,061 122,404 126,722 150,474 -6.73%
-
Net Worth 87,600 81,899 98,279 91,500 115,733 104,666 108,428 -3.48%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 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% 303.33% 284.15% 149.55% 150.61% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 87,600 81,899 98,279 91,500 115,733 104,666 108,428 -3.48%
NOSH 730,000 630,000 701,999 610,000 826,666 697,777 722,857 0.16%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin -8.37% -6.83% -1.00% 0.74% 0.83% 2.22% 2.63% -
ROE -8.62% -7.25% -0.90% 1.02% 0.87% 2.64% 3.66% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 12.51 14.85 15.80 18.34 14.93 18.57 21.38 -8.53%
EPS -1.03 -0.94 -0.13 0.15 0.12 0.40 0.55 -
DPS 0.29 0.34 0.15 0.46 0.34 0.59 0.83 -16.06%
NAPS 0.12 0.13 0.14 0.15 0.14 0.15 0.15 -3.64%
Adjusted Per Share Value based on latest NOSH - 610,000
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 12.67 12.98 15.39 15.52 17.12 17.98 21.44 -8.38%
EPS -1.05 -0.82 -0.12 0.13 0.14 0.38 0.55 -
DPS 0.30 0.29 0.14 0.39 0.40 0.57 0.83 -15.58%
NAPS 0.1215 0.1136 0.1363 0.1269 0.1605 0.1452 0.1504 -3.49%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.08 0.085 0.11 0.105 0.14 0.19 0.25 -
P/RPS 0.64 0.57 0.70 0.57 0.94 1.02 1.17 -9.55%
P/EPS -7.74 -9.02 -87.65 68.80 115.39 48.04 45.50 -
EY -12.92 -11.09 -1.14 1.45 0.87 2.08 2.20 -
DY 3.68 3.94 1.32 4.41 2.46 3.11 3.31 1.78%
P/NAPS 0.67 0.65 0.79 0.70 1.00 1.27 1.67 -14.10%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 26/05/16 28/05/15 29/05/14 28/05/13 31/05/12 26/05/11 27/05/10 -
Price 0.075 0.08 0.105 0.115 0.12 0.18 0.22 -
P/RPS 0.60 0.54 0.66 0.63 0.80 0.97 1.03 -8.60%
P/EPS -7.25 -8.49 -83.67 75.35 98.90 45.51 40.04 -
EY -13.78 -11.78 -1.20 1.33 1.01 2.20 2.50 -
DY 3.93 4.19 1.38 4.03 2.87 3.29 3.76 0.73%
P/NAPS 0.63 0.62 0.75 0.77 0.86 1.20 1.47 -13.15%

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