[CNH] QoQ Annualized Quarter Result on 31-Mar-2006 [#1]

Stock
[CNH] CITRA NUSA HOLDINGS BERHAD
Announcement Date
25-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 14.46%
YoY- -28.89%
Quarter Report
Latest QR
Upcoming QR
CNH's Result
CNH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 204,006 209,517 213,208 211,420 234,277 247,793 253,174 -13.37%
PBT 36,306 42,697 44,998 44,624 41,528 49,718 53,602 -22.81%
Tax -9,284 -10,910 -11,774 -10,920 -12,083 -12,612 -13,064 -20.31%
NP 27,022 31,786 33,224 33,704 29,445 37,106 40,538 -23.63%
-
NP to SH 27,022 31,786 33,224 33,704 29,445 37,106 40,538 -23.63%
-
Tax Rate 25.57% 25.55% 26.17% 24.47% 29.10% 25.37% 24.37% -
Total Cost 176,984 177,730 179,984 177,716 204,832 210,686 212,636 -11.48%
-
Net Worth 93,427 100,833 89,956 84,260 83,957 77,971 83,954 7.36%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 21,560 14,404 - - 23,987 19,992 29,983 -19.68%
Div Payout % 79.79% 45.32% - - 81.47% 53.88% 73.96% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 93,427 100,833 89,956 84,260 83,957 77,971 83,954 7.36%
NOSH 718,670 720,241 599,711 601,857 599,694 599,784 599,674 12.78%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 13.25% 15.17% 15.58% 15.94% 12.57% 14.97% 16.01% -
ROE 28.92% 31.52% 36.93% 40.00% 35.07% 47.59% 48.29% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 28.39 29.09 35.55 35.13 39.07 41.31 42.22 -23.19%
EPS 3.76 4.41 5.54 5.60 4.91 6.19 6.76 -32.29%
DPS 3.00 2.00 0.00 0.00 4.00 3.33 5.00 -28.79%
NAPS 0.13 0.14 0.15 0.14 0.14 0.13 0.14 -4.80%
Adjusted Per Share Value based on latest NOSH - 601,857
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 28.33 29.10 29.61 29.36 32.54 34.42 35.16 -13.37%
EPS 3.75 4.41 4.61 4.68 4.09 5.15 5.63 -23.67%
DPS 2.99 2.00 0.00 0.00 3.33 2.78 4.16 -19.71%
NAPS 0.1298 0.14 0.1249 0.117 0.1166 0.1083 0.1166 7.39%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 - -
Price 0.47 0.47 0.62 0.62 0.60 0.83 0.00 -
P/RPS 1.66 1.62 1.74 1.76 1.54 2.01 0.00 -
P/EPS 12.50 10.65 11.19 11.07 12.22 13.42 0.00 -
EY 8.00 9.39 8.94 9.03 8.18 7.45 0.00 -
DY 6.38 4.26 0.00 0.00 6.67 4.02 0.00 -
P/NAPS 3.62 3.36 4.13 4.43 4.29 6.38 0.00 -
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 26/02/07 27/11/06 29/08/06 25/05/06 27/02/06 21/11/05 20/09/05 -
Price 0.57 0.46 0.50 0.63 0.64 0.71 0.83 -
P/RPS 2.01 1.58 1.41 1.79 1.64 1.72 1.97 1.34%
P/EPS 15.16 10.42 9.03 11.25 13.03 11.48 12.28 15.03%
EY 6.60 9.59 11.08 8.89 7.67 8.71 8.14 -13.01%
DY 5.26 4.35 0.00 0.00 6.25 4.69 6.02 -8.58%
P/NAPS 4.38 3.29 3.33 4.50 4.57 5.46 5.93 -18.24%

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