[CNH] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[CNH] CITRA NUSA HOLDINGS BERHAD
Announcement Date
16-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 5.39%
YoY- -31.81%
Quarter Report
Latest QR
Upcoming QR
CNH's Result
CNH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 183,794 178,572 180,115 185,232 186,570 182,920 204,006 -6.72%
PBT 28,230 29,048 27,879 29,149 28,650 29,092 36,306 -15.45%
Tax -7,590 -8,468 -7,313 -7,474 -8,084 -8,124 -9,284 -12.57%
NP 20,640 20,580 20,566 21,674 20,566 20,968 27,022 -16.45%
-
NP to SH 20,640 20,580 20,566 21,674 20,566 20,968 27,022 -16.45%
-
Tax Rate 26.89% 29.15% 26.23% 25.64% 28.22% 27.93% 25.57% -
Total Cost 163,154 157,992 159,549 163,557 166,004 161,952 176,984 -5.28%
-
Net Worth 107,499 100,041 100,672 93,507 93,481 93,350 93,427 9.81%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 15,820 9,590 14,381 - 21,560 -
Div Payout % - - 76.92% 44.25% 69.93% - 79.79% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 107,499 100,041 100,672 93,507 93,481 93,350 93,427 9.81%
NOSH 716,666 714,583 719,090 719,292 719,090 718,082 718,670 -0.18%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 11.23% 11.52% 11.42% 11.70% 11.02% 11.46% 13.25% -
ROE 19.20% 20.57% 20.43% 23.18% 22.00% 22.46% 28.92% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 25.65 24.99 25.05 25.75 25.95 25.47 28.39 -6.54%
EPS 2.88 2.88 2.86 3.01 2.86 2.92 3.76 -16.29%
DPS 0.00 0.00 2.20 1.33 2.00 0.00 3.00 -
NAPS 0.15 0.14 0.14 0.13 0.13 0.13 0.13 10.01%
Adjusted Per Share Value based on latest NOSH - 719,638
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 25.50 24.77 24.99 25.70 25.88 25.37 28.30 -6.71%
EPS 2.86 2.85 2.85 3.01 2.85 2.91 3.75 -16.53%
DPS 0.00 0.00 2.19 1.33 2.00 0.00 2.99 -
NAPS 0.1491 0.1388 0.1397 0.1297 0.1297 0.1295 0.1296 9.80%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.31 0.34 0.38 0.42 0.46 0.50 0.47 -
P/RPS 1.21 1.36 1.52 1.63 1.77 1.96 1.66 -19.02%
P/EPS 10.76 11.81 13.29 13.94 16.08 17.12 12.50 -9.51%
EY 9.29 8.47 7.53 7.17 6.22 5.84 8.00 10.49%
DY 0.00 0.00 5.79 3.17 4.35 0.00 6.38 -
P/NAPS 2.07 2.43 2.71 3.23 3.54 3.85 3.62 -31.13%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 27/08/08 28/05/08 26/02/08 16/11/07 28/08/07 23/05/07 26/02/07 -
Price 0.28 0.33 0.35 0.40 0.41 0.44 0.57 -
P/RPS 1.09 1.32 1.40 1.55 1.58 1.73 2.01 -33.52%
P/EPS 9.72 11.46 12.24 13.27 14.34 15.07 15.16 -25.66%
EY 10.29 8.73 8.17 7.53 6.98 6.64 6.60 34.49%
DY 0.00 0.00 6.29 3.33 4.88 0.00 5.26 -
P/NAPS 1.87 2.36 2.50 3.08 3.15 3.38 4.38 -43.33%

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