[CNH] QoQ Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[CNH] CITRA NUSA HOLDINGS BERHAD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 5.8%
YoY--%
Quarter Report
Latest QR
Upcoming QR
CNH's Result
CNH's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 157,138 106,604 52,855 234,277 185,845 126,587 69,644 71.94%
PBT 32,023 22,499 11,156 41,528 37,289 26,801 16,427 55.98%
Tax -8,183 -5,887 -2,730 -12,083 -9,459 -6,532 -4,577 47.25%
NP 23,840 16,612 8,426 29,445 27,830 20,269 11,850 59.29%
-
NP to SH 23,840 16,612 8,426 29,445 27,830 20,269 11,850 59.29%
-
Tax Rate 25.55% 26.17% 24.47% 29.10% 25.37% 24.37% 27.86% -
Total Cost 133,298 89,992 44,429 204,832 158,015 106,318 57,794 74.47%
-
Net Worth 100,833 89,956 84,260 83,957 77,971 83,954 77,803 18.85%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 10,803 - - 23,987 14,994 14,991 - -
Div Payout % 45.32% - - 81.47% 53.88% 73.96% - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 100,833 89,956 84,260 83,957 77,971 83,954 77,803 18.85%
NOSH 720,241 599,711 601,857 599,694 599,784 599,674 598,484 13.12%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 15.17% 15.58% 15.94% 12.57% 14.97% 16.01% 17.02% -
ROE 23.64% 18.47% 10.00% 35.07% 35.69% 24.14% 15.23% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 21.82 17.78 8.78 39.07 30.99 21.11 11.64 51.97%
EPS 3.31 2.77 1.40 4.91 4.64 3.38 1.98 40.81%
DPS 1.50 0.00 0.00 4.00 2.50 2.50 0.00 -
NAPS 0.14 0.15 0.14 0.14 0.13 0.14 0.13 5.05%
Adjusted Per Share Value based on latest NOSH - 598,148
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 21.80 14.79 7.33 32.50 25.78 17.56 9.66 71.96%
EPS 3.31 2.30 1.17 4.08 3.86 2.81 1.64 59.63%
DPS 1.50 0.00 0.00 3.33 2.08 2.08 0.00 -
NAPS 0.1399 0.1248 0.1169 0.1165 0.1082 0.1165 0.1079 18.88%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 - - -
Price 0.47 0.62 0.62 0.60 0.83 0.00 0.00 -
P/RPS 2.15 3.49 7.06 1.54 2.68 0.00 0.00 -
P/EPS 14.20 22.38 44.29 12.22 17.89 0.00 0.00 -
EY 7.04 4.47 2.26 8.18 5.59 0.00 0.00 -
DY 3.19 0.00 0.00 6.67 3.01 0.00 0.00 -
P/NAPS 3.36 4.13 4.43 4.29 6.38 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 27/11/06 29/08/06 25/05/06 27/02/06 21/11/05 20/09/05 13/07/05 -
Price 0.46 0.50 0.63 0.64 0.71 0.83 0.00 -
P/RPS 2.11 2.81 7.17 1.64 2.29 3.93 0.00 -
P/EPS 13.90 18.05 45.00 13.03 15.30 24.56 0.00 -
EY 7.20 5.54 2.22 7.67 6.54 4.07 0.00 -
DY 3.26 0.00 0.00 6.25 3.52 3.01 0.00 -
P/NAPS 3.29 3.33 4.50 4.57 5.46 5.93 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