[CNH] QoQ Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[CNH] CITRA NUSA HOLDINGS BERHAD
Announcement Date
28-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -1.92%
YoY- -38.1%
Quarter Report
Latest QR
Upcoming QR
CNH's Result
CNH's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 178,572 180,115 185,232 186,570 182,920 204,006 209,517 -10.09%
PBT 29,048 27,879 29,149 28,650 29,092 36,306 42,697 -22.62%
Tax -8,468 -7,313 -7,474 -8,084 -8,124 -9,284 -10,910 -15.52%
NP 20,580 20,566 21,674 20,566 20,968 27,022 31,786 -25.13%
-
NP to SH 20,580 20,566 21,674 20,566 20,968 27,022 31,786 -25.13%
-
Tax Rate 29.15% 26.23% 25.64% 28.22% 27.93% 25.57% 25.55% -
Total Cost 157,992 159,549 163,557 166,004 161,952 176,984 177,730 -7.54%
-
Net Worth 100,041 100,672 93,507 93,481 93,350 93,427 100,833 -0.52%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 15,820 9,590 14,381 - 21,560 14,404 -
Div Payout % - 76.92% 44.25% 69.93% - 79.79% 45.32% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 100,041 100,672 93,507 93,481 93,350 93,427 100,833 -0.52%
NOSH 714,583 719,090 719,292 719,090 718,082 718,670 720,241 -0.52%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 11.52% 11.42% 11.70% 11.02% 11.46% 13.25% 15.17% -
ROE 20.57% 20.43% 23.18% 22.00% 22.46% 28.92% 31.52% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 24.99 25.05 25.75 25.95 25.47 28.39 29.09 -9.62%
EPS 2.88 2.86 3.01 2.86 2.92 3.76 4.41 -24.70%
DPS 0.00 2.20 1.33 2.00 0.00 3.00 2.00 -
NAPS 0.14 0.14 0.13 0.13 0.13 0.13 0.14 0.00%
Adjusted Per Share Value based on latest NOSH - 720,142
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 24.77 24.99 25.70 25.88 25.37 28.30 29.06 -10.09%
EPS 2.85 2.85 3.01 2.85 2.91 3.75 4.41 -25.23%
DPS 0.00 2.19 1.33 2.00 0.00 2.99 2.00 -
NAPS 0.1388 0.1397 0.1297 0.1297 0.1295 0.1296 0.1399 -0.52%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.34 0.38 0.42 0.46 0.50 0.47 0.47 -
P/RPS 1.36 1.52 1.63 1.77 1.96 1.66 1.62 -10.99%
P/EPS 11.81 13.29 13.94 16.08 17.12 12.50 10.65 7.12%
EY 8.47 7.53 7.17 6.22 5.84 8.00 9.39 -6.63%
DY 0.00 5.79 3.17 4.35 0.00 6.38 4.26 -
P/NAPS 2.43 2.71 3.23 3.54 3.85 3.62 3.36 -19.41%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 28/05/08 26/02/08 16/11/07 28/08/07 23/05/07 26/02/07 27/11/06 -
Price 0.33 0.35 0.40 0.41 0.44 0.57 0.46 -
P/RPS 1.32 1.40 1.55 1.58 1.73 2.01 1.58 -11.28%
P/EPS 11.46 12.24 13.27 14.34 15.07 15.16 10.42 6.54%
EY 8.73 8.17 7.53 6.98 6.64 6.60 9.59 -6.06%
DY 0.00 6.29 3.33 4.88 0.00 5.26 4.35 -
P/NAPS 2.36 2.50 3.08 3.15 3.38 4.38 3.29 -19.85%

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