[CNH] QoQ TTM Result on 31-Dec-2007 [#4]

Stock
[CNH] CITRA NUSA HOLDINGS BERHAD
Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 5.8%
YoY- -23.89%
Quarter Report
Latest QR
Upcoming QR
CNH's Result
CNH's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 182,093 178,727 179,029 180,116 185,793 190,687 196,881 -5.05%
PBT 26,808 27,669 27,868 27,879 26,144 28,131 32,422 -11.87%
Tax -7,340 -7,066 -7,399 -7,313 -6,706 -7,438 -8,584 -9.88%
NP 19,468 20,603 20,469 20,566 19,438 20,693 23,838 -12.59%
-
NP to SH 19,468 20,603 20,469 20,566 19,438 20,693 23,838 -12.59%
-
Tax Rate 27.38% 25.54% 26.55% 26.23% 25.65% 26.44% 26.48% -
Total Cost 162,625 158,124 158,560 159,550 166,355 169,994 173,043 -4.04%
-
Net Worth 108,313 107,812 100,041 100,566 93,553 93,618 93,350 10.38%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 8,619 8,619 15,821 15,821 18,049 28,891 21,689 -45.85%
Div Payout % 44.28% 41.84% 77.29% 76.93% 92.86% 139.62% 90.99% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 108,313 107,812 100,041 100,566 93,553 93,618 93,350 10.38%
NOSH 722,089 718,749 714,583 718,333 719,638 720,142 718,082 0.37%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 10.69% 11.53% 11.43% 11.42% 10.46% 10.85% 12.11% -
ROE 17.97% 19.11% 20.46% 20.45% 20.78% 22.10% 25.54% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 25.22 24.87 25.05 25.07 25.82 26.48 27.42 -5.40%
EPS 2.70 2.87 2.86 2.86 2.70 2.87 3.32 -12.84%
DPS 1.20 1.20 2.20 2.20 2.50 4.00 3.02 -45.86%
NAPS 0.15 0.15 0.14 0.14 0.13 0.13 0.13 9.98%
Adjusted Per Share Value based on latest NOSH - 718,333
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 25.29 24.82 24.87 25.02 25.80 26.48 27.34 -5.04%
EPS 2.70 2.86 2.84 2.86 2.70 2.87 3.31 -12.66%
DPS 1.20 1.20 2.20 2.20 2.51 4.01 3.01 -45.74%
NAPS 0.1504 0.1497 0.1389 0.1397 0.1299 0.13 0.1297 10.34%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.28 0.31 0.34 0.38 0.42 0.46 0.50 -
P/RPS 1.11 1.25 1.36 1.52 1.63 1.74 1.82 -28.01%
P/EPS 10.39 10.81 11.87 13.27 15.55 16.01 15.06 -21.86%
EY 9.63 9.25 8.42 7.53 6.43 6.25 6.64 28.03%
DY 4.29 3.87 6.47 5.79 5.95 8.70 6.04 -20.34%
P/NAPS 1.87 2.07 2.43 2.71 3.23 3.54 3.85 -38.12%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 25/11/08 27/08/08 28/05/08 26/02/08 16/11/07 28/08/07 23/05/07 -
Price 0.21 0.28 0.33 0.35 0.40 0.41 0.44 -
P/RPS 0.83 1.13 1.32 1.40 1.55 1.55 1.60 -35.36%
P/EPS 7.79 9.77 11.52 12.22 14.81 14.27 13.25 -29.75%
EY 12.84 10.24 8.68 8.18 6.75 7.01 7.54 42.46%
DY 5.71 4.29 6.67 6.29 6.25 9.76 6.86 -11.48%
P/NAPS 1.40 1.87 2.36 2.50 3.08 3.15 3.38 -44.34%

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