[CNH] QoQ TTM Result on 31-Dec-2006 [#4]

Stock
[CNH] CITRA NUSA HOLDINGS BERHAD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 6.16%
YoY- -8.23%
Quarter Report
Latest QR
Upcoming QR
CNH's Result
CNH's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 185,793 190,687 196,881 204,006 205,570 214,293 217,487 -9.95%
PBT 26,144 28,131 32,422 36,305 36,261 37,225 36,256 -19.57%
Tax -6,706 -7,438 -8,584 -9,283 -10,806 -11,437 -10,235 -24.54%
NP 19,438 20,693 23,838 27,022 25,455 25,788 26,021 -17.65%
-
NP to SH 19,438 20,693 23,838 27,022 25,455 25,788 26,021 -17.65%
-
Tax Rate 25.65% 26.44% 26.48% 25.57% 29.80% 30.72% 28.23% -
Total Cost 166,355 169,994 173,043 176,984 180,115 188,505 191,466 -8.93%
-
Net Worth 93,553 93,618 93,350 94,013 101,192 0 0 -
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 18,049 28,891 21,689 21,689 19,814 8,972 24,006 -17.30%
Div Payout % 92.86% 139.62% 90.99% 80.27% 77.84% 34.79% 92.26% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 93,553 93,618 93,350 94,013 101,192 0 0 -
NOSH 719,638 720,142 718,082 723,181 722,800 601,911 601,857 12.64%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 10.46% 10.85% 12.11% 13.25% 12.38% 12.03% 11.96% -
ROE 20.78% 22.10% 25.54% 28.74% 25.16% 0.00% 0.00% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 25.82 26.48 27.42 28.21 28.44 35.60 36.14 -20.06%
EPS 2.70 2.87 3.32 3.74 3.52 4.28 4.32 -26.87%
DPS 2.50 4.00 3.02 3.00 2.74 1.50 4.00 -26.87%
NAPS 0.13 0.13 0.13 0.13 0.14 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 723,181
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 25.80 26.48 27.34 28.33 28.55 29.76 30.21 -9.97%
EPS 2.70 2.87 3.31 3.75 3.54 3.58 3.61 -17.58%
DPS 2.51 4.01 3.01 3.01 2.75 1.25 3.33 -17.16%
NAPS 0.1299 0.13 0.1297 0.1306 0.1405 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.42 0.46 0.50 0.47 0.47 0.62 0.62 -
P/RPS 1.63 1.74 1.82 1.67 1.65 1.74 1.72 -3.51%
P/EPS 15.55 16.01 15.06 12.58 13.35 14.47 14.34 5.54%
EY 6.43 6.25 6.64 7.95 7.49 6.91 6.97 -5.22%
DY 5.95 8.70 6.04 6.38 5.83 2.42 6.45 -5.23%
P/NAPS 3.23 3.54 3.85 3.62 3.36 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 16/11/07 28/08/07 23/05/07 26/02/07 27/11/06 29/08/06 25/05/06 -
Price 0.40 0.41 0.44 0.57 0.46 0.50 0.63 -
P/RPS 1.55 1.55 1.60 2.02 1.62 1.40 1.74 -7.41%
P/EPS 14.81 14.27 13.25 15.25 13.06 11.67 14.57 1.09%
EY 6.75 7.01 7.54 6.56 7.66 8.57 6.86 -1.07%
DY 6.25 9.76 6.86 5.26 5.96 3.00 6.35 -1.05%
P/NAPS 3.08 3.15 3.38 4.38 3.29 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