[CNH] QoQ Quarter Result on 30-Sep-2007 [#3]

Stock
[CNH] CITRA NUSA HOLDINGS BERHAD
Announcement Date
16-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 18.49%
YoY- -17.36%
Quarter Report
Latest QR
Upcoming QR
CNH's Result
CNH's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 47,253 44,643 41,191 45,640 47,555 45,730 46,868 0.54%
PBT 6,853 7,262 6,017 7,537 7,052 7,273 4,282 36.86%
Tax -1,678 -2,117 -1,707 -1,564 -2,011 -2,031 -1,100 32.54%
NP 5,175 5,145 4,310 5,973 5,041 5,242 3,182 38.33%
-
NP to SH 5,175 5,145 4,310 5,973 5,041 5,242 3,182 38.33%
-
Tax Rate 24.49% 29.15% 28.37% 20.75% 28.52% 27.93% 25.69% -
Total Cost 42,078 39,498 36,881 39,667 42,514 40,488 43,686 -2.47%
-
Net Worth 107,812 100,041 100,566 93,553 93,618 93,350 94,013 9.56%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 8,619 - 7,201 - 10,847 -
Div Payout % - - 200.00% - 142.86% - 340.91% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 107,812 100,041 100,566 93,553 93,618 93,350 94,013 9.56%
NOSH 718,749 714,583 718,333 719,638 720,142 718,082 723,181 -0.40%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 10.95% 11.52% 10.46% 13.09% 10.60% 11.46% 6.79% -
ROE 4.80% 5.14% 4.29% 6.38% 5.38% 5.62% 3.38% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 6.57 6.25 5.73 6.34 6.60 6.37 6.48 0.92%
EPS 0.72 0.72 0.60 0.83 0.70 0.73 0.44 38.90%
DPS 0.00 0.00 1.20 0.00 1.00 0.00 1.50 -
NAPS 0.15 0.14 0.14 0.13 0.13 0.13 0.13 10.01%
Adjusted Per Share Value based on latest NOSH - 719,638
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 6.56 6.20 5.72 6.34 6.60 6.35 6.51 0.51%
EPS 0.72 0.71 0.60 0.83 0.70 0.73 0.44 38.90%
DPS 0.00 0.00 1.20 0.00 1.00 0.00 1.51 -
NAPS 0.1497 0.1389 0.1397 0.1299 0.13 0.1297 0.1306 9.53%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.31 0.34 0.38 0.42 0.46 0.50 0.47 -
P/RPS 4.72 5.44 6.63 6.62 6.97 7.85 7.25 -24.90%
P/EPS 43.06 47.22 63.33 50.60 65.71 68.49 106.82 -45.46%
EY 2.32 2.12 1.58 1.98 1.52 1.46 0.94 82.73%
DY 0.00 0.00 3.16 0.00 2.17 0.00 3.19 -
P/NAPS 2.07 2.43 2.71 3.23 3.54 3.85 3.62 -31.13%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 27/08/08 28/05/08 26/02/08 16/11/07 28/08/07 23/05/07 26/02/07 -
Price 0.28 0.33 0.35 0.40 0.41 0.44 0.57 -
P/RPS 4.26 5.28 6.10 6.31 6.21 6.91 8.80 -38.37%
P/EPS 38.89 45.83 58.33 48.19 58.57 60.27 129.55 -55.19%
EY 2.57 2.18 1.71 2.07 1.71 1.66 0.77 123.50%
DY 0.00 0.00 3.43 0.00 2.44 0.00 2.63 -
P/NAPS 1.87 2.36 2.50 3.08 3.15 3.38 4.38 -43.33%

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