[CNH] QoQ Cumulative 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- 26.51%
YoY- -23.89%
Quarter Report
Latest QR
Upcoming QR
CNH's Result
CNH's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 140,902 91,897 44,643 180,115 138,924 93,285 45,730 111.31%
PBT 20,792 14,115 7,262 27,879 21,862 14,325 7,273 101.04%
Tax -5,634 -3,795 -2,117 -7,313 -5,606 -4,042 -2,031 97.05%
NP 15,158 10,320 5,145 20,566 16,256 10,283 5,242 102.57%
-
NP to SH 15,158 10,320 5,145 20,566 16,256 10,283 5,242 102.57%
-
Tax Rate 27.10% 26.89% 29.15% 26.23% 25.64% 28.22% 27.93% -
Total Cost 125,744 81,577 39,498 159,549 122,668 83,002 40,488 112.42%
-
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 7,192 7,190 - -
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 14.07% 9.60% 5.14% 20.43% 17.38% 11.00% 5.62% -
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 19.61 12.82 6.25 25.05 19.31 12.97 6.37 111.18%
EPS 2.11 1.44 0.72 2.86 2.26 1.43 0.73 102.51%
DPS 0.00 0.00 0.00 2.20 1.00 1.00 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 19.55 12.75 6.19 24.99 19.27 12.94 6.34 111.42%
EPS 2.10 1.43 0.71 2.85 2.26 1.43 0.73 101.88%
DPS 0.00 0.00 0.00 2.19 1.00 1.00 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 1.43 2.42 5.44 1.52 2.17 3.55 7.85 -67.76%
P/EPS 13.27 21.53 47.22 13.29 18.58 32.17 68.49 -66.41%
EY 7.54 4.65 2.12 7.53 5.38 3.11 1.46 197.88%
DY 0.00 0.00 0.00 5.79 2.38 2.17 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 1.07 2.18 5.28 1.40 2.07 3.16 6.91 -71.06%
P/EPS 9.95 19.44 45.83 12.24 17.70 28.67 60.27 -69.80%
EY 10.05 5.14 2.18 8.17 5.65 3.49 1.66 231.09%
DY 0.00 0.00 0.00 6.29 2.50 2.44 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