[CNH] QoQ TTM Result on 31-Mar-2006 [#1]

Stock
[CNH] CITRA NUSA HOLDINGS BERHAD
Announcement Date
25-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -11.63%
YoY- 119.59%
Quarter Report
Latest QR
Upcoming QR
CNH's Result
CNH's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 204,006 205,570 214,293 217,487 234,276 185,844 126,587 37.33%
PBT 36,305 36,261 37,225 36,256 41,527 37,289 26,801 22.35%
Tax -9,283 -10,806 -11,437 -10,235 -12,082 -9,459 -6,532 26.32%
NP 27,022 25,455 25,788 26,021 29,445 27,830 20,269 21.06%
-
NP to SH 27,022 25,455 25,788 26,021 29,445 27,830 20,269 21.06%
-
Tax Rate 25.57% 29.80% 30.72% 28.23% 29.09% 25.37% 24.37% -
Total Cost 176,984 180,115 188,505 191,466 204,831 158,014 106,318 40.32%
-
Net Worth 94,013 101,192 0 0 65,796 0 84,190 7.61%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 21,689 19,814 8,972 24,006 24,006 15,033 15,033 27.59%
Div Payout % 80.27% 77.84% 34.79% 92.26% 81.53% 54.02% 74.17% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 94,013 101,192 0 0 65,796 0 84,190 7.61%
NOSH 723,181 722,800 601,911 601,857 598,148 600,079 601,357 13.04%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 13.25% 12.38% 12.03% 11.96% 12.57% 14.97% 16.01% -
ROE 28.74% 25.16% 0.00% 0.00% 44.75% 0.00% 24.08% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 28.21 28.44 35.60 36.14 39.17 30.97 21.05 21.48%
EPS 3.74 3.52 4.28 4.32 4.92 4.64 3.37 7.17%
DPS 3.00 2.74 1.50 4.00 4.00 2.51 2.50 12.88%
NAPS 0.13 0.14 0.00 0.00 0.11 0.00 0.14 -4.80%
Adjusted Per Share Value based on latest NOSH - 601,857
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 28.30 28.52 29.73 30.17 32.50 25.78 17.56 37.34%
EPS 3.75 3.53 3.58 3.61 4.08 3.86 2.81 21.14%
DPS 3.01 2.75 1.24 3.33 3.33 2.09 2.09 27.44%
NAPS 0.1304 0.1404 0.00 0.00 0.0913 0.00 0.1168 7.59%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 - -
Price 0.47 0.47 0.62 0.62 0.60 0.83 0.00 -
P/RPS 1.67 1.65 1.74 1.72 1.53 2.68 0.00 -
P/EPS 12.58 13.35 14.47 14.34 12.19 17.90 0.00 -
EY 7.95 7.49 6.91 6.97 8.20 5.59 0.00 -
DY 6.38 5.83 2.42 6.45 6.67 3.02 0.00 -
P/NAPS 3.62 3.36 0.00 0.00 5.45 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 26/02/07 27/11/06 29/08/06 25/05/06 27/02/06 - - -
Price 0.57 0.46 0.50 0.63 0.64 0.00 0.00 -
P/RPS 2.02 1.62 1.40 1.74 1.63 0.00 0.00 -
P/EPS 15.25 13.06 11.67 14.57 13.00 0.00 0.00 -
EY 6.56 7.66 8.57 6.86 7.69 0.00 0.00 -
DY 5.26 5.96 3.00 6.35 6.25 0.00 0.00 -
P/NAPS 4.38 3.29 0.00 0.00 5.82 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