[CNH] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[CNH] CITRA NUSA HOLDINGS BERHAD
Announcement Date
25-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -2.08%
YoY- -6.75%
Quarter Report
Latest QR
Upcoming QR
CNH's Result
CNH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 164,818 164,376 182,028 187,869 183,794 178,572 180,115 -5.75%
PBT 15,582 19,736 23,967 27,722 28,230 29,048 27,879 -32.17%
Tax -4,484 -5,016 -6,266 -7,512 -7,590 -8,468 -7,313 -27.84%
NP 11,098 14,720 17,701 20,210 20,640 20,580 20,566 -33.74%
-
NP to SH 11,120 14,740 17,712 20,210 20,640 20,580 20,566 -33.65%
-
Tax Rate 28.78% 25.42% 26.14% 27.10% 26.89% 29.15% 26.23% -
Total Cost 153,720 149,656 164,327 167,658 163,154 157,992 159,549 -2.45%
-
Net Worth 108,311 108,382 114,733 107,758 107,499 100,041 100,672 5.00%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - 12,907 - - - 15,820 -
Div Payout % - - 72.87% - - - 76.92% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 108,311 108,382 114,733 107,758 107,499 100,041 100,672 5.00%
NOSH 722,077 722,549 717,085 718,388 716,666 714,583 719,090 0.27%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 6.73% 8.96% 9.72% 10.76% 11.23% 11.52% 11.42% -
ROE 10.27% 13.60% 15.44% 18.76% 19.20% 20.57% 20.43% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 22.83 22.75 25.38 26.15 25.65 24.99 25.05 -6.00%
EPS 1.54 2.04 2.47 2.81 2.88 2.88 2.86 -33.83%
DPS 0.00 0.00 1.80 0.00 0.00 0.00 2.20 -
NAPS 0.15 0.15 0.16 0.15 0.15 0.14 0.14 4.71%
Adjusted Per Share Value based on latest NOSH - 722,089
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 22.86 22.80 25.25 26.06 25.50 24.77 24.99 -5.77%
EPS 1.54 2.04 2.46 2.80 2.86 2.85 2.85 -33.68%
DPS 0.00 0.00 1.79 0.00 0.00 0.00 2.19 -
NAPS 0.1503 0.1503 0.1592 0.1495 0.1491 0.1388 0.1397 5.00%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.28 0.20 0.23 0.28 0.31 0.34 0.38 -
P/RPS 1.23 0.88 0.91 1.07 1.21 1.36 1.52 -13.17%
P/EPS 18.18 9.80 9.31 9.95 10.76 11.81 13.29 23.25%
EY 5.50 10.20 10.74 10.05 9.29 8.47 7.53 -18.91%
DY 0.00 0.00 7.83 0.00 0.00 0.00 5.79 -
P/NAPS 1.87 1.33 1.44 1.87 2.07 2.43 2.71 -21.93%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 26/08/09 28/05/09 26/02/09 25/11/08 27/08/08 28/05/08 26/02/08 -
Price 0.23 0.30 0.23 0.21 0.28 0.33 0.35 -
P/RPS 1.01 1.32 0.91 0.80 1.09 1.32 1.40 -19.57%
P/EPS 14.94 14.71 9.31 7.46 9.72 11.46 12.24 14.22%
EY 6.70 6.80 10.74 13.40 10.29 8.73 8.17 -12.39%
DY 0.00 0.00 7.83 0.00 0.00 0.00 6.29 -
P/NAPS 1.53 2.00 1.44 1.40 1.87 2.36 2.50 -27.93%

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