[CNH] QoQ Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[CNH] CITRA NUSA HOLDINGS BERHAD
Announcement Date
27-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 43.51%
YoY- -14.34%
Quarter Report
Latest QR
Upcoming QR
CNH's Result
CNH's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 93,285 45,730 204,006 157,138 106,604 52,855 234,277 -45.96%
PBT 14,325 7,273 36,306 32,023 22,499 11,156 41,528 -50.91%
Tax -4,042 -2,031 -9,284 -8,183 -5,887 -2,730 -12,083 -51.90%
NP 10,283 5,242 27,022 23,840 16,612 8,426 29,445 -50.50%
-
NP to SH 10,283 5,242 27,022 23,840 16,612 8,426 29,445 -50.50%
-
Tax Rate 28.22% 27.93% 25.57% 25.55% 26.17% 24.47% 29.10% -
Total Cost 83,002 40,488 176,984 133,298 89,992 44,429 204,832 -45.33%
-
Net Worth 93,481 93,350 93,427 100,833 89,956 84,260 83,957 7.44%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 7,190 - 21,560 10,803 - - 23,987 -55.31%
Div Payout % 69.93% - 79.79% 45.32% - - 81.47% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 93,481 93,350 93,427 100,833 89,956 84,260 83,957 7.44%
NOSH 719,090 718,082 718,670 720,241 599,711 601,857 599,694 12.90%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 11.02% 11.46% 13.25% 15.17% 15.58% 15.94% 12.57% -
ROE 11.00% 5.62% 28.92% 23.64% 18.47% 10.00% 35.07% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 12.97 6.37 28.39 21.82 17.78 8.78 39.07 -52.15%
EPS 1.43 0.73 3.76 3.31 2.77 1.40 4.91 -56.16%
DPS 1.00 0.00 3.00 1.50 0.00 0.00 4.00 -60.41%
NAPS 0.13 0.13 0.13 0.14 0.15 0.14 0.14 -4.83%
Adjusted Per Share Value based on latest NOSH - 722,800
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 12.96 6.35 28.33 21.82 14.81 7.34 32.54 -45.95%
EPS 1.43 0.73 3.75 3.31 2.31 1.17 4.09 -50.46%
DPS 1.00 0.00 2.99 1.50 0.00 0.00 3.33 -55.25%
NAPS 0.1298 0.1297 0.1298 0.14 0.1249 0.117 0.1166 7.43%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.46 0.50 0.47 0.47 0.62 0.62 0.60 -
P/RPS 3.55 7.85 1.66 2.15 3.49 7.06 1.54 74.77%
P/EPS 32.17 68.49 12.50 14.20 22.38 44.29 12.22 90.99%
EY 3.11 1.46 8.00 7.04 4.47 2.26 8.18 -47.61%
DY 2.17 0.00 6.38 3.19 0.00 0.00 6.67 -52.79%
P/NAPS 3.54 3.85 3.62 3.36 4.13 4.43 4.29 -12.05%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 28/08/07 23/05/07 26/02/07 27/11/06 29/08/06 25/05/06 27/02/06 -
Price 0.41 0.44 0.57 0.46 0.50 0.63 0.64 -
P/RPS 3.16 6.91 2.01 2.11 2.81 7.17 1.64 55.03%
P/EPS 28.67 60.27 15.16 13.90 18.05 45.00 13.03 69.41%
EY 3.49 1.66 6.60 7.20 5.54 2.22 7.67 -40.92%
DY 2.44 0.00 5.26 3.26 0.00 0.00 6.25 -46.67%
P/NAPS 3.15 3.38 4.38 3.29 3.33 4.50 4.57 -22.02%

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