[CNH] QoQ Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[CNH] CITRA NUSA HOLDINGS BERHAD
Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -5.12%
YoY- -23.89%
Quarter Report
Latest QR
Upcoming QR
CNH's Result
CNH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 187,869 183,794 178,572 180,115 185,232 186,570 182,920 1.79%
PBT 27,722 28,230 29,048 27,879 29,149 28,650 29,092 -3.15%
Tax -7,512 -7,590 -8,468 -7,313 -7,474 -8,084 -8,124 -5.07%
NP 20,210 20,640 20,580 20,566 21,674 20,566 20,968 -2.41%
-
NP to SH 20,210 20,640 20,580 20,566 21,674 20,566 20,968 -2.41%
-
Tax Rate 27.10% 26.89% 29.15% 26.23% 25.64% 28.22% 27.93% -
Total Cost 167,658 163,154 157,992 159,549 163,557 166,004 161,952 2.32%
-
Net Worth 107,758 107,499 100,041 100,672 93,507 93,481 93,350 10.01%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - 15,820 9,590 14,381 - -
Div Payout % - - - 76.92% 44.25% 69.93% - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 107,758 107,499 100,041 100,672 93,507 93,481 93,350 10.01%
NOSH 718,388 716,666 714,583 719,090 719,292 719,090 718,082 0.02%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 10.76% 11.23% 11.52% 11.42% 11.70% 11.02% 11.46% -
ROE 18.76% 19.20% 20.57% 20.43% 23.18% 22.00% 22.46% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 26.15 25.65 24.99 25.05 25.75 25.95 25.47 1.76%
EPS 2.81 2.88 2.88 2.86 3.01 2.86 2.92 -2.52%
DPS 0.00 0.00 0.00 2.20 1.33 2.00 0.00 -
NAPS 0.15 0.15 0.14 0.14 0.13 0.13 0.13 9.98%
Adjusted Per Share Value based on latest NOSH - 718,333
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 26.06 25.50 24.77 24.99 25.70 25.88 25.37 1.80%
EPS 2.80 2.86 2.85 2.85 3.01 2.85 2.91 -2.52%
DPS 0.00 0.00 0.00 2.19 1.33 2.00 0.00 -
NAPS 0.1495 0.1491 0.1388 0.1397 0.1297 0.1297 0.1295 10.01%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.28 0.31 0.34 0.38 0.42 0.46 0.50 -
P/RPS 1.07 1.21 1.36 1.52 1.63 1.77 1.96 -33.13%
P/EPS 9.95 10.76 11.81 13.29 13.94 16.08 17.12 -30.28%
EY 10.05 9.29 8.47 7.53 7.17 6.22 5.84 43.46%
DY 0.00 0.00 0.00 5.79 3.17 4.35 0.00 -
P/NAPS 1.87 2.07 2.43 2.71 3.23 3.54 3.85 -38.12%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 25/11/08 27/08/08 28/05/08 26/02/08 16/11/07 28/08/07 23/05/07 -
Price 0.21 0.28 0.33 0.35 0.40 0.41 0.44 -
P/RPS 0.80 1.09 1.32 1.40 1.55 1.58 1.73 -40.11%
P/EPS 7.46 9.72 11.46 12.24 13.27 14.34 15.07 -37.34%
EY 13.40 10.29 8.73 8.17 7.53 6.98 6.64 59.49%
DY 0.00 0.00 0.00 6.29 3.33 4.88 0.00 -
P/NAPS 1.40 1.87 2.36 2.50 3.08 3.15 3.38 -44.34%

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