[CNH] QoQ TTM Result on 30-Sep-2005 [#3]

Stock
[CNH] CITRA NUSA HOLDINGS BERHAD
Announcement Date
21-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 37.3%
YoY--%
Quarter Report
Latest QR
Upcoming QR
CNH's Result
CNH's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 214,293 217,487 234,276 185,844 126,587 69,644 0 -
PBT 37,225 36,256 41,527 37,289 26,801 16,427 0 -
Tax -11,437 -10,235 -12,082 -9,459 -6,532 -4,577 0 -
NP 25,788 26,021 29,445 27,830 20,269 11,850 0 -
-
NP to SH 25,788 26,021 29,445 27,830 20,269 11,850 0 -
-
Tax Rate 30.72% 28.23% 29.09% 25.37% 24.37% 27.86% - -
Total Cost 188,505 191,466 204,831 158,014 106,318 57,794 0 -
-
Net Worth 0 0 65,796 0 84,190 77,803 0 -
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 8,972 24,006 24,006 15,033 15,033 - - -
Div Payout % 34.79% 92.26% 81.53% 54.02% 74.17% - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 0 0 65,796 0 84,190 77,803 0 -
NOSH 601,911 601,857 598,148 600,079 601,357 598,484 0 -
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 12.03% 11.96% 12.57% 14.97% 16.01% 17.02% 0.00% -
ROE 0.00% 0.00% 44.75% 0.00% 24.08% 15.23% 0.00% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 35.60 36.14 39.17 30.97 21.05 11.64 0.00 -
EPS 4.28 4.32 4.92 4.64 3.37 1.98 0.00 -
DPS 1.50 4.00 4.00 2.51 2.50 0.00 0.00 -
NAPS 0.00 0.00 0.11 0.00 0.14 0.13 0.00 -
Adjusted Per Share Value based on latest NOSH - 600,079
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 29.76 30.21 32.54 25.81 17.58 9.67 0.00 -
EPS 3.58 3.61 4.09 3.87 2.82 1.65 0.00 -
DPS 1.25 3.33 3.33 2.09 2.09 0.00 0.00 -
NAPS 0.00 0.00 0.0914 0.00 0.1169 0.1081 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 - - - -
Price 0.62 0.62 0.60 0.83 0.00 0.00 0.00 -
P/RPS 1.74 1.72 1.53 2.68 0.00 0.00 0.00 -
P/EPS 14.47 14.34 12.19 17.90 0.00 0.00 0.00 -
EY 6.91 6.97 8.20 5.59 0.00 0.00 0.00 -
DY 2.42 6.45 6.67 3.02 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 5.45 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 29/08/06 25/05/06 27/02/06 - - - - -
Price 0.50 0.63 0.64 0.00 0.00 0.00 0.00 -
P/RPS 1.40 1.74 1.63 0.00 0.00 0.00 0.00 -
P/EPS 11.67 14.57 13.00 0.00 0.00 0.00 0.00 -
EY 8.57 6.86 7.69 0.00 0.00 0.00 0.00 -
DY 3.00 6.35 6.25 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 5.82 0.00 0.00 0.00 0.00 -

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