[CNH] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[CNH] CITRA NUSA HOLDINGS BERHAD
Announcement Date
27-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -4.33%
YoY- -14.34%
Quarter Report
Latest QR
Upcoming QR
CNH's Result
CNH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 186,570 182,920 204,006 209,517 213,208 211,420 234,277 -14.11%
PBT 28,650 29,092 36,306 42,697 44,998 44,624 41,528 -21.97%
Tax -8,084 -8,124 -9,284 -10,910 -11,774 -10,920 -12,083 -23.56%
NP 20,566 20,968 27,022 31,786 33,224 33,704 29,445 -21.33%
-
NP to SH 20,566 20,968 27,022 31,786 33,224 33,704 29,445 -21.33%
-
Tax Rate 28.22% 27.93% 25.57% 25.55% 26.17% 24.47% 29.10% -
Total Cost 166,004 161,952 176,984 177,730 179,984 177,716 204,832 -13.10%
-
Net Worth 93,481 93,350 93,427 100,833 89,956 84,260 83,957 7.44%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 14,381 - 21,560 14,404 - - 23,987 -28.96%
Div Payout % 69.93% - 79.79% 45.32% - - 81.47% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 93,481 93,350 93,427 100,833 89,956 84,260 83,957 7.44%
NOSH 719,090 718,082 718,670 720,241 599,711 601,857 599,694 12.90%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 11.02% 11.46% 13.25% 15.17% 15.58% 15.94% 12.57% -
ROE 22.00% 22.46% 28.92% 31.52% 36.93% 40.00% 35.07% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 25.95 25.47 28.39 29.09 35.55 35.13 39.07 -23.93%
EPS 2.86 2.92 3.76 4.41 5.54 5.60 4.91 -30.32%
DPS 2.00 0.00 3.00 2.00 0.00 0.00 4.00 -37.08%
NAPS 0.13 0.13 0.13 0.14 0.15 0.14 0.14 -4.83%
Adjusted Per Share Value based on latest NOSH - 722,800
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 25.88 25.37 28.30 29.06 29.58 29.33 32.50 -14.12%
EPS 2.85 2.91 3.75 4.41 4.61 4.68 4.08 -21.32%
DPS 2.00 0.00 2.99 2.00 0.00 0.00 3.33 -28.88%
NAPS 0.1297 0.1295 0.1296 0.1399 0.1248 0.1169 0.1165 7.43%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.46 0.50 0.47 0.47 0.62 0.62 0.60 -
P/RPS 1.77 1.96 1.66 1.62 1.74 1.76 1.54 9.75%
P/EPS 16.08 17.12 12.50 10.65 11.19 11.07 12.22 20.14%
EY 6.22 5.84 8.00 9.39 8.94 9.03 8.18 -16.73%
DY 4.35 0.00 6.38 4.26 0.00 0.00 6.67 -24.85%
P/NAPS 3.54 3.85 3.62 3.36 4.13 4.43 4.29 -12.05%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 28/08/07 23/05/07 26/02/07 27/11/06 29/08/06 25/05/06 27/02/06 -
Price 0.41 0.44 0.57 0.46 0.50 0.63 0.64 -
P/RPS 1.58 1.73 2.01 1.58 1.41 1.79 1.64 -2.46%
P/EPS 14.34 15.07 15.16 10.42 9.03 11.25 13.03 6.61%
EY 6.98 6.64 6.60 9.59 11.08 8.89 7.67 -6.10%
DY 4.88 0.00 5.26 4.35 0.00 0.00 6.25 -15.24%
P/NAPS 3.15 3.38 4.38 3.29 3.33 4.50 4.57 -22.02%

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