[CNH] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[CNH] CITRA NUSA HOLDINGS BERHAD
Announcement Date
28-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 0.07%
YoY- -1.85%
Quarter Report
Latest QR
Upcoming QR
CNH's Result
CNH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 182,028 187,869 183,794 178,572 180,115 185,232 186,570 -1.62%
PBT 23,967 27,722 28,230 29,048 27,879 29,149 28,650 -11.16%
Tax -6,266 -7,512 -7,590 -8,468 -7,313 -7,474 -8,084 -15.55%
NP 17,701 20,210 20,640 20,580 20,566 21,674 20,566 -9.47%
-
NP to SH 17,712 20,210 20,640 20,580 20,566 21,674 20,566 -9.43%
-
Tax Rate 26.14% 27.10% 26.89% 29.15% 26.23% 25.64% 28.22% -
Total Cost 164,327 167,658 163,154 157,992 159,549 163,557 166,004 -0.67%
-
Net Worth 114,733 107,758 107,499 100,041 100,672 93,507 93,481 14.56%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 12,907 - - - 15,820 9,590 14,381 -6.92%
Div Payout % 72.87% - - - 76.92% 44.25% 69.93% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 114,733 107,758 107,499 100,041 100,672 93,507 93,481 14.56%
NOSH 717,085 718,388 716,666 714,583 719,090 719,292 719,090 -0.18%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 9.72% 10.76% 11.23% 11.52% 11.42% 11.70% 11.02% -
ROE 15.44% 18.76% 19.20% 20.57% 20.43% 23.18% 22.00% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 25.38 26.15 25.65 24.99 25.05 25.75 25.95 -1.46%
EPS 2.47 2.81 2.88 2.88 2.86 3.01 2.86 -9.27%
DPS 1.80 0.00 0.00 0.00 2.20 1.33 2.00 -6.75%
NAPS 0.16 0.15 0.15 0.14 0.14 0.13 0.13 14.77%
Adjusted Per Share Value based on latest NOSH - 714,583
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 25.28 26.09 25.53 24.80 25.02 25.73 25.91 -1.62%
EPS 2.46 2.81 2.87 2.86 2.86 3.01 2.86 -9.51%
DPS 1.79 0.00 0.00 0.00 2.20 1.33 2.00 -7.09%
NAPS 0.1594 0.1497 0.1493 0.1389 0.1398 0.1299 0.1298 14.60%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.23 0.28 0.31 0.34 0.38 0.42 0.46 -
P/RPS 0.91 1.07 1.21 1.36 1.52 1.63 1.77 -35.69%
P/EPS 9.31 9.95 10.76 11.81 13.29 13.94 16.08 -30.41%
EY 10.74 10.05 9.29 8.47 7.53 7.17 6.22 43.68%
DY 7.83 0.00 0.00 0.00 5.79 3.17 4.35 47.70%
P/NAPS 1.44 1.87 2.07 2.43 2.71 3.23 3.54 -44.95%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 25/11/08 27/08/08 28/05/08 26/02/08 16/11/07 28/08/07 -
Price 0.23 0.21 0.28 0.33 0.35 0.40 0.41 -
P/RPS 0.91 0.80 1.09 1.32 1.40 1.55 1.58 -30.66%
P/EPS 9.31 7.46 9.72 11.46 12.24 13.27 14.34 -24.92%
EY 10.74 13.40 10.29 8.73 8.17 7.53 6.98 33.10%
DY 7.83 0.00 0.00 0.00 6.29 3.33 4.88 36.85%
P/NAPS 1.44 1.40 1.87 2.36 2.50 3.08 3.15 -40.51%

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