[CNH] QoQ Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[CNH] CITRA NUSA HOLDINGS BERHAD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -14.99%
YoY- -8.23%
Quarter Report
Latest QR
Upcoming QR
CNH's Result
CNH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 185,232 186,570 182,920 204,006 209,517 213,208 211,420 -8.43%
PBT 29,149 28,650 29,092 36,306 42,697 44,998 44,624 -24.69%
Tax -7,474 -8,084 -8,124 -9,284 -10,910 -11,774 -10,920 -22.31%
NP 21,674 20,566 20,968 27,022 31,786 33,224 33,704 -25.47%
-
NP to SH 21,674 20,566 20,968 27,022 31,786 33,224 33,704 -25.47%
-
Tax Rate 25.64% 28.22% 27.93% 25.57% 25.55% 26.17% 24.47% -
Total Cost 163,557 166,004 161,952 176,984 177,730 179,984 177,716 -5.37%
-
Net Worth 93,507 93,481 93,350 93,427 100,833 89,956 84,260 7.18%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 9,590 14,381 - 21,560 14,404 - - -
Div Payout % 44.25% 69.93% - 79.79% 45.32% - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 93,507 93,481 93,350 93,427 100,833 89,956 84,260 7.18%
NOSH 719,292 719,090 718,082 718,670 720,241 599,711 601,857 12.60%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 11.70% 11.02% 11.46% 13.25% 15.17% 15.58% 15.94% -
ROE 23.18% 22.00% 22.46% 28.92% 31.52% 36.93% 40.00% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 25.75 25.95 25.47 28.39 29.09 35.55 35.13 -18.68%
EPS 3.01 2.86 2.92 3.76 4.41 5.54 5.60 -33.86%
DPS 1.33 2.00 0.00 3.00 2.00 0.00 0.00 -
NAPS 0.13 0.13 0.13 0.13 0.14 0.15 0.14 -4.81%
Adjusted Per Share Value based on latest NOSH - 723,181
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 25.73 25.91 25.41 28.33 29.10 29.61 29.36 -8.41%
EPS 3.01 2.86 2.91 3.75 4.41 4.61 4.68 -25.47%
DPS 1.33 2.00 0.00 2.99 2.00 0.00 0.00 -
NAPS 0.1299 0.1298 0.1297 0.1298 0.14 0.1249 0.117 7.21%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.42 0.46 0.50 0.47 0.47 0.62 0.62 -
P/RPS 1.63 1.77 1.96 1.66 1.62 1.74 1.76 -4.98%
P/EPS 13.94 16.08 17.12 12.50 10.65 11.19 11.07 16.59%
EY 7.17 6.22 5.84 8.00 9.39 8.94 9.03 -14.24%
DY 3.17 4.35 0.00 6.38 4.26 0.00 0.00 -
P/NAPS 3.23 3.54 3.85 3.62 3.36 4.13 4.43 -18.97%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 16/11/07 28/08/07 23/05/07 26/02/07 27/11/06 29/08/06 25/05/06 -
Price 0.40 0.41 0.44 0.57 0.46 0.50 0.63 -
P/RPS 1.55 1.58 1.73 2.01 1.58 1.41 1.79 -9.14%
P/EPS 13.27 14.34 15.07 15.16 10.42 9.03 11.25 11.62%
EY 7.53 6.98 6.64 6.60 9.59 11.08 8.89 -10.46%
DY 3.33 4.88 0.00 5.26 4.35 0.00 0.00 -
P/NAPS 3.08 3.15 3.38 4.38 3.29 3.33 4.50 -22.31%

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