[CNH] YoY TTM Result on 31-Mar-2014 [#1]

Stock

[CNH] CITRA NUSA HOLDINGS BERHAD

Announcement Date

29-May-2014

Admission Sponsor

Sponsor

Financial Year

31-Dec-2014

Quarter

31-Mar-2014 [#1]

Profit Trend

QoQ- -35.12%

YoY- -194.63%

Quarter Report

CNH's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
TTM Result
Revenue	83,806	91,353	93,538	110,935	111,887	123,433	129,605	-7.00%
YoY %	-8.26%	-2.34%	-15.68%	-0.85%	-9.35%	-4.76%	-	-
Horiz. %	64.66%	70.49%	72.17%	85.59%	86.33%	95.24%	100.00%	-
PBT	-4,228	-5,870	-5,775	-663	1,410	1,804	3,488	-
YoY %	27.97%	-1.65%	-771.04%	-147.02%	-21.84%	-48.28%	-	-
Horiz. %	-121.22%	-168.29%	-165.57%	-19.01%	40.42%	51.72%	100.00%	-
Tax	171	-1,777	-614	-444	-584	-775	-605	-
YoY %	109.62%	-189.41%	-38.29%	23.97%	24.65%	-28.10%	-	-
Horiz. %	-28.26%	293.72%	101.49%	73.39%	96.53%	128.10%	100.00%	-
NP	-4,057	-7,647	-6,389	-1,107	826	1,029	2,883	-
YoY %	46.95%	-19.69%	-477.15%	-234.02%	-19.73%	-64.31%	-	-
Horiz. %	-140.72%	-265.24%	-221.61%	-38.40%	28.65%	35.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-3,945	-7,547	-5,937	-881	931	1,003	2,760	-
YoY %	47.73%	-27.12%	-573.89%	-194.63%	-7.18%	-63.66%	-	-
Horiz. %	-142.93%	-273.44%	-215.11%	-31.92%	33.73%	36.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-	-	-	41.42%	42.96%	17.35%	-
YoY %	-	-	-	-	-3.58%	147.61%	-	-
Horiz. %	-	-	-	-	238.73%	247.61%	100.00%	-
Total Cost	87,863	99,000	99,927	112,042	111,061	122,404	126,722	-5.91%
YoY %	-11.25%	-0.93%	-10.81%	0.88%	-9.27%	-3.41%	-	-
Horiz. %	69.34%	78.12%	78.86%	88.42%	87.64%	96.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	78,443	87,600	81,899	98,279	91,500	115,733	104,666	-4.68%
YoY %	-10.45%	6.96%	-16.67%	7.41%	-20.94%	10.57%	-	-
Horiz. %	74.95%	83.69%	78.25%	93.90%	87.42%	110.57%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Dividend
Div	-	2,150	2,110	1,020	2,823	2,850	4,127	-
YoY %	-	1.90%	106.86%	-63.87%	-0.95%	-30.94%	-	-
Horiz. %	-	52.10%	51.13%	24.72%	68.40%	69.06%	100.00%	-
Div Payout %	-	0.00%	0.00%	0.00%	303.33%	284.15%	149.55%	-
YoY %	-	0.00%	0.00%	0.00%	6.75%	90.00%	-	-
Horiz. %	-	0.00%	0.00%	0.00%	202.83%	190.00%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Equity
Net Worth	78,443	87,600	81,899	98,279	91,500	115,733	104,666	-4.68%
YoY %	-10.45%	6.96%	-16.67%	7.41%	-20.94%	10.57%	-	-
Horiz. %	74.95%	83.69%	78.25%	93.90%	87.42%	110.57%	100.00%	-
NOSH	713,119	730,000	630,000	701,999	610,000	826,666	697,777	0.36%
YoY %	-2.31%	15.87%	-10.26%	15.08%	-26.21%	18.47%	-	-
Horiz. %	102.20%	104.62%	90.29%	100.61%	87.42%	118.47%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Ratio Analysis
NP Margin	-4.84%	-8.37%	-6.83%	-1.00%	0.74%	0.83%	2.22%	-
YoY %	42.17%	-22.55%	-583.00%	-235.14%	-10.84%	-62.61%	-	-
Horiz. %	-218.02%	-377.03%	-307.66%	-45.05%	33.33%	37.39%	100.00%	-
ROE	-5.03%	-8.62%	-7.25%	-0.90%	1.02%	0.87%	2.64%	-
YoY %	41.65%	-18.90%	-705.56%	-188.24%	17.24%	-67.05%	-	-
Horiz. %	-190.53%	-326.52%	-274.62%	-34.09%	38.64%	32.95%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Per Share
RPS	11.75	12.51	14.85	15.80	18.34	14.93	18.57	-7.33%
YoY %	-6.08%	-15.76%	-6.01%	-13.85%	22.84%	-19.60%	-	-
Horiz. %	63.27%	67.37%	79.97%	85.08%	98.76%	80.40%	100.00%	-
EPS	-0.55	-1.03	-0.94	-0.13	0.15	0.12	0.40	-
YoY %	46.60%	-9.57%	-623.08%	-186.67%	25.00%	-70.00%	-	-
Horiz. %	-137.50%	-257.50%	-235.00%	-32.50%	37.50%	30.00%	100.00%	-
DPS	0.00	0.29	0.34	0.15	0.46	0.34	0.59	-
YoY %	0.00%	-14.71%	126.67%	-67.39%	35.29%	-42.37%	-	-
Horiz. %	0.00%	49.15%	57.63%	25.42%	77.97%	57.63%	100.00%	-
NAPS	0.11	0.12	0.13	0.14	0.15	0.14	0.15	-5.03%
YoY %	-8.33%	-7.69%	-7.14%	-6.67%	7.14%	-6.67%	-	-
Horiz. %	73.33%	80.00%	86.67%	93.33%	100.00%	93.33%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Adjusted Per Share Value based on latest NOSH - 701,999
RPS	11.64	12.69	12.99	15.41	15.54	17.14	18.00	-7.00%
YoY %	-8.27%	-2.31%	-15.70%	-0.84%	-9.33%	-4.78%	-	-
Horiz. %	64.67%	70.50%	72.17%	85.61%	86.33%	95.22%	100.00%	-
EPS	-0.55	-1.05	-0.82	-0.12	0.13	0.14	0.38	-
YoY %	47.62%	-28.05%	-583.33%	-192.31%	-7.14%	-63.16%	-	-
Horiz. %	-144.74%	-276.32%	-215.79%	-31.58%	34.21%	36.84%	100.00%	-
DPS	0.00	0.30	0.29	0.14	0.39	0.40	0.57	-
YoY %	0.00%	3.45%	107.14%	-64.10%	-2.50%	-29.82%	-	-
Horiz. %	0.00%	52.63%	50.88%	24.56%	68.42%	70.18%	100.00%	-
NAPS	0.1089	0.1217	0.1138	0.1365	0.1271	0.1607	0.1454	-4.69%
YoY %	-10.52%	6.94%	-16.63%	7.40%	-20.91%	10.52%	-	-
Horiz. %	74.90%	83.70%	78.27%	93.88%	87.41%	110.52%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/17	31/03/16	31/03/15	31/03/14	29/03/13	30/03/12	31/03/11	-
Price	0.085	0.08	0.085	0.11	0.105	0.14	0.19	-
P/RPS	0.72	0.64	0.57	0.70	0.57	0.94	1.02	-5.63%
YoY %	12.50%	12.28%	-18.57%	22.81%	-39.36%	-7.84%	-	-
Horiz. %	70.59%	62.75%	55.88%	68.63%	55.88%	92.16%	100.00%	-
P/EPS	-15.37	-7.74	-9.02	-87.65	68.80	115.39	48.04	-
YoY %	-98.58%	14.19%	89.71%	-227.40%	-40.38%	140.20%	-	-
Horiz. %	-31.99%	-16.11%	-18.78%	-182.45%	143.21%	240.20%	100.00%	-
EY	-6.51	-12.92	-11.09	-1.14	1.45	0.87	2.08	-
YoY %	49.61%	-16.50%	-872.81%	-178.62%	66.67%	-58.17%	-	-
Horiz. %	-312.98%	-621.15%	-533.17%	-54.81%	69.71%	41.83%	100.00%	-
DY	0.00	3.68	3.94	1.32	4.41	2.46	3.11	-
YoY %	0.00%	-6.60%	198.48%	-70.07%	79.27%	-20.90%	-	-
Horiz. %	0.00%	118.33%	126.69%	42.44%	141.80%	79.10%	100.00%	-
P/NAPS	0.77	0.67	0.65	0.79	0.70	1.00	1.27	-7.99%
YoY %	14.93%	3.08%	-17.72%	12.86%	-30.00%	-21.26%	-	-
Horiz. %	60.63%	52.76%	51.18%	62.20%	55.12%	78.74%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Price Multiplier on Announcement Date
Date	25/05/17	26/05/16	28/05/15	29/05/14	28/05/13	31/05/12	26/05/11	-
Price	0.08	0.075	0.08	0.105	0.115	0.12	0.18	-
P/RPS	0.68	0.60	0.54	0.66	0.63	0.80	0.97	-5.74%
YoY %	13.33%	11.11%	-18.18%	4.76%	-21.25%	-17.53%	-	-
Horiz. %	70.10%	61.86%	55.67%	68.04%	64.95%	82.47%	100.00%	-
P/EPS	-14.46	-7.25	-8.49	-83.67	75.35	98.90	45.51	-
YoY %	-99.45%	14.61%	89.85%	-211.04%	-23.81%	117.31%	-	-
Horiz. %	-31.77%	-15.93%	-18.66%	-183.85%	165.57%	217.31%	100.00%	-
EY	-6.92	-13.78	-11.78	-1.20	1.33	1.01	2.20	-
YoY %	49.78%	-16.98%	-881.67%	-190.23%	31.68%	-54.09%	-	-
Horiz. %	-314.55%	-626.36%	-535.45%	-54.55%	60.45%	45.91%	100.00%	-
DY	0.00	3.93	4.19	1.38	4.03	2.87	3.29	-
YoY %	0.00%	-6.21%	203.62%	-65.76%	40.42%	-12.77%	-	-
Horiz. %	0.00%	119.45%	127.36%	41.95%	122.49%	87.23%	100.00%	-
P/NAPS	0.73	0.63	0.62	0.75	0.77	0.86	1.20	-7.94%
YoY %	15.87%	1.61%	-17.33%	-2.60%	-10.47%	-28.33%	-	-
Horiz. %	60.83%	52.50%	51.67%	62.50%	64.17%	71.67%	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