[CNH] QoQ Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[CNH] CITRA NUSA HOLDINGS BERHAD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -20.65%
YoY--%
Quarter Report
Latest QR
Upcoming QR
CNH's Result
CNH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 209,517 213,208 211,420 234,277 247,793 253,174 278,576 -17.28%
PBT 42,697 44,998 44,624 41,528 49,718 53,602 65,708 -24.95%
Tax -10,910 -11,774 -10,920 -12,083 -12,612 -13,064 -18,308 -29.16%
NP 31,786 33,224 33,704 29,445 37,106 40,538 47,400 -23.36%
-
NP to SH 31,786 33,224 33,704 29,445 37,106 40,538 47,400 -23.36%
-
Tax Rate 25.55% 26.17% 24.47% 29.10% 25.37% 24.37% 27.86% -
Total Cost 177,730 179,984 177,716 204,832 210,686 212,636 231,176 -16.06%
-
Net Worth 100,833 89,956 84,260 83,957 77,971 83,954 77,803 18.85%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 14,404 - - 23,987 19,992 29,983 - -
Div Payout % 45.32% - - 81.47% 53.88% 73.96% - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 100,833 89,956 84,260 83,957 77,971 83,954 77,803 18.85%
NOSH 720,241 599,711 601,857 599,694 599,784 599,674 598,484 13.12%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 15.17% 15.58% 15.94% 12.57% 14.97% 16.01% 17.02% -
ROE 31.52% 36.93% 40.00% 35.07% 47.59% 48.29% 60.92% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 29.09 35.55 35.13 39.07 41.31 42.22 46.55 -26.88%
EPS 4.41 5.54 5.60 4.91 6.19 6.76 7.92 -32.29%
DPS 2.00 0.00 0.00 4.00 3.33 5.00 0.00 -
NAPS 0.14 0.15 0.14 0.14 0.13 0.14 0.13 5.05%
Adjusted Per Share Value based on latest NOSH - 598,148
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 29.10 29.61 29.36 32.54 34.42 35.16 38.69 -17.28%
EPS 4.41 4.61 4.68 4.09 5.15 5.63 6.58 -23.39%
DPS 2.00 0.00 0.00 3.33 2.78 4.16 0.00 -
NAPS 0.14 0.1249 0.117 0.1166 0.1083 0.1166 0.1081 18.79%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 - - -
Price 0.47 0.62 0.62 0.60 0.83 0.00 0.00 -
P/RPS 1.62 1.74 1.76 1.54 2.01 0.00 0.00 -
P/EPS 10.65 11.19 11.07 12.22 13.42 0.00 0.00 -
EY 9.39 8.94 9.03 8.18 7.45 0.00 0.00 -
DY 4.26 0.00 0.00 6.67 4.02 0.00 0.00 -
P/NAPS 3.36 4.13 4.43 4.29 6.38 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 27/11/06 29/08/06 25/05/06 27/02/06 21/11/05 20/09/05 13/07/05 -
Price 0.46 0.50 0.63 0.64 0.71 0.83 0.00 -
P/RPS 1.58 1.41 1.79 1.64 1.72 1.97 0.00 -
P/EPS 10.42 9.03 11.25 13.03 11.48 12.28 0.00 -
EY 9.59 11.08 8.89 7.67 8.71 8.14 0.00 -
DY 4.35 0.00 0.00 6.25 4.69 6.02 0.00 -
P/NAPS 3.29 3.33 4.50 4.57 5.46 5.93 0.00 -

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
Post a Comment