[CNH] QoQ TTM Result on 31-Dec-2005 [#4]

Stock
[CNH] CITRA NUSA HOLDINGS BERHAD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 5.8%
YoY--%
Quarter Report
Latest QR
Upcoming QR
CNH's Result
CNH's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 205,570 214,293 217,487 234,276 185,844 126,587 69,644 105.63%
PBT 36,261 37,225 36,256 41,527 37,289 26,801 16,427 69.45%
Tax -10,806 -11,437 -10,235 -12,082 -9,459 -6,532 -4,577 77.21%
NP 25,455 25,788 26,021 29,445 27,830 20,269 11,850 66.40%
-
NP to SH 25,455 25,788 26,021 29,445 27,830 20,269 11,850 66.40%
-
Tax Rate 29.80% 30.72% 28.23% 29.09% 25.37% 24.37% 27.86% -
Total Cost 180,115 188,505 191,466 204,831 158,014 106,318 57,794 113.21%
-
Net Worth 101,192 0 0 65,796 0 84,190 77,803 19.13%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 19,814 8,972 24,006 24,006 15,033 15,033 - -
Div Payout % 77.84% 34.79% 92.26% 81.53% 54.02% 74.17% - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 101,192 0 0 65,796 0 84,190 77,803 19.13%
NOSH 722,800 601,911 601,857 598,148 600,079 601,357 598,484 13.39%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 12.38% 12.03% 11.96% 12.57% 14.97% 16.01% 17.02% -
ROE 25.16% 0.00% 0.00% 44.75% 0.00% 24.08% 15.23% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 28.44 35.60 36.14 39.17 30.97 21.05 11.64 81.30%
EPS 3.52 4.28 4.32 4.92 4.64 3.37 1.98 46.70%
DPS 2.74 1.50 4.00 4.00 2.51 2.50 0.00 -
NAPS 0.14 0.00 0.00 0.11 0.00 0.14 0.13 5.05%
Adjusted Per Share Value based on latest NOSH - 598,148
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 28.52 29.73 30.17 32.50 25.78 17.56 9.66 105.66%
EPS 3.53 3.58 3.61 4.08 3.86 2.81 1.64 66.62%
DPS 2.75 1.24 3.33 3.33 2.09 2.09 0.00 -
NAPS 0.1404 0.00 0.00 0.0913 0.00 0.1168 0.1079 19.16%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 - - -
Price 0.47 0.62 0.62 0.60 0.83 0.00 0.00 -
P/RPS 1.65 1.74 1.72 1.53 2.68 0.00 0.00 -
P/EPS 13.35 14.47 14.34 12.19 17.90 0.00 0.00 -
EY 7.49 6.91 6.97 8.20 5.59 0.00 0.00 -
DY 5.83 2.42 6.45 6.67 3.02 0.00 0.00 -
P/NAPS 3.36 0.00 0.00 5.45 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 27/11/06 29/08/06 25/05/06 27/02/06 - - - -
Price 0.46 0.50 0.63 0.64 0.00 0.00 0.00 -
P/RPS 1.62 1.40 1.74 1.63 0.00 0.00 0.00 -
P/EPS 13.06 11.67 14.57 13.00 0.00 0.00 0.00 -
EY 7.66 8.57 6.86 7.69 0.00 0.00 0.00 -
DY 5.96 3.00 6.35 6.25 0.00 0.00 0.00 -
P/NAPS 3.29 0.00 0.00 5.82 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