[CNH] QoQ Cumulative 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- -71.38%
YoY- -28.89%
Quarter Report
Latest QR
Upcoming QR
CNH's Result
CNH's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 204,006 157,138 106,604 52,855 234,277 185,845 126,587 37.33%
PBT 36,306 32,023 22,499 11,156 41,528 37,289 26,801 22.36%
Tax -9,284 -8,183 -5,887 -2,730 -12,083 -9,459 -6,532 26.33%
NP 27,022 23,840 16,612 8,426 29,445 27,830 20,269 21.06%
-
NP to SH 27,022 23,840 16,612 8,426 29,445 27,830 20,269 21.06%
-
Tax Rate 25.57% 25.55% 26.17% 24.47% 29.10% 25.37% 24.37% -
Total Cost 176,984 133,298 89,992 44,429 204,832 158,015 106,318 40.32%
-
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 10,803 - - 23,987 14,994 14,991 27.32%
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% 23.64% 18.47% 10.00% 35.07% 35.69% 24.14% -
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 21.82 17.78 8.78 39.07 30.99 21.11 21.77%
EPS 3.76 3.31 2.77 1.40 4.91 4.64 3.38 7.34%
DPS 3.00 1.50 0.00 0.00 4.00 2.50 2.50 12.88%
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 21.82 14.81 7.34 32.54 25.81 17.58 37.33%
EPS 3.75 3.31 2.31 1.17 4.09 3.87 2.82 20.86%
DPS 2.99 1.50 0.00 0.00 3.33 2.08 2.08 27.28%
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 2.15 3.49 7.06 1.54 2.68 0.00 -
P/EPS 12.50 14.20 22.38 44.29 12.22 17.89 0.00 -
EY 8.00 7.04 4.47 2.26 8.18 5.59 0.00 -
DY 6.38 3.19 0.00 0.00 6.67 3.01 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 2.11 2.81 7.17 1.64 2.29 3.93 -35.96%
P/EPS 15.16 13.90 18.05 45.00 13.03 15.30 24.56 -27.44%
EY 6.60 7.20 5.54 2.22 7.67 6.54 4.07 37.90%
DY 5.26 3.26 0.00 0.00 6.25 3.52 3.01 44.93%
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