[CNH] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[CNH] CITRA NUSA HOLDINGS BERHAD
Announcement Date
23-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -80.6%
YoY- -37.79%
Quarter Report
Latest QR
Upcoming QR
CNH's Result
CNH's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 180,115 138,924 93,285 45,730 204,006 157,138 106,604 41.72%
PBT 27,879 21,862 14,325 7,273 36,306 32,023 22,499 15.32%
Tax -7,313 -5,606 -4,042 -2,031 -9,284 -8,183 -5,887 15.51%
NP 20,566 16,256 10,283 5,242 27,022 23,840 16,612 15.25%
-
NP to SH 20,566 16,256 10,283 5,242 27,022 23,840 16,612 15.25%
-
Tax Rate 26.23% 25.64% 28.22% 27.93% 25.57% 25.55% 26.17% -
Total Cost 159,549 122,668 83,002 40,488 176,984 133,298 89,992 46.33%
-
Net Worth 100,672 93,507 93,481 93,350 93,427 100,833 89,956 7.76%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 15,820 7,192 7,190 - 21,560 10,803 - -
Div Payout % 76.92% 44.25% 69.93% - 79.79% 45.32% - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 100,672 93,507 93,481 93,350 93,427 100,833 89,956 7.76%
NOSH 719,090 719,292 719,090 718,082 718,670 720,241 599,711 12.82%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 11.42% 11.70% 11.02% 11.46% 13.25% 15.17% 15.58% -
ROE 20.43% 17.38% 11.00% 5.62% 28.92% 23.64% 18.47% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 25.05 19.31 12.97 6.37 28.39 21.82 17.78 25.59%
EPS 2.86 2.26 1.43 0.73 3.76 3.31 2.77 2.14%
DPS 2.20 1.00 1.00 0.00 3.00 1.50 0.00 -
NAPS 0.14 0.13 0.13 0.13 0.13 0.14 0.15 -4.48%
Adjusted Per Share Value based on latest NOSH - 718,082
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 25.02 19.30 12.96 6.35 28.33 21.82 14.81 41.71%
EPS 2.86 2.26 1.43 0.73 3.75 3.31 2.31 15.25%
DPS 2.20 1.00 1.00 0.00 2.99 1.50 0.00 -
NAPS 0.1398 0.1299 0.1298 0.1297 0.1298 0.14 0.1249 7.78%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.38 0.42 0.46 0.50 0.47 0.47 0.62 -
P/RPS 1.52 2.17 3.55 7.85 1.66 2.15 3.49 -42.45%
P/EPS 13.29 18.58 32.17 68.49 12.50 14.20 22.38 -29.28%
EY 7.53 5.38 3.11 1.46 8.00 7.04 4.47 41.44%
DY 5.79 2.38 2.17 0.00 6.38 3.19 0.00 -
P/NAPS 2.71 3.23 3.54 3.85 3.62 3.36 4.13 -24.43%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 26/02/08 16/11/07 28/08/07 23/05/07 26/02/07 27/11/06 29/08/06 -
Price 0.35 0.40 0.41 0.44 0.57 0.46 0.50 -
P/RPS 1.40 2.07 3.16 6.91 2.01 2.11 2.81 -37.07%
P/EPS 12.24 17.70 28.67 60.27 15.16 13.90 18.05 -22.75%
EY 8.17 5.65 3.49 1.66 6.60 7.20 5.54 29.46%
DY 6.29 2.50 2.44 0.00 5.26 3.26 0.00 -
P/NAPS 2.50 3.08 3.15 3.38 4.38 3.29 3.33 -17.35%

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