[CNH] QoQ Cumulative 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- -74.98%
YoY- -1.85%
Quarter Report
Latest QR
Upcoming QR
CNH's Result
CNH's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 182,028 140,902 91,897 44,643 180,115 138,924 93,285 55.83%
PBT 23,967 20,792 14,115 7,262 27,879 21,862 14,325 40.71%
Tax -6,266 -5,634 -3,795 -2,117 -7,313 -5,606 -4,042 33.76%
NP 17,701 15,158 10,320 5,145 20,566 16,256 10,283 43.39%
-
NP to SH 17,712 15,158 10,320 5,145 20,566 16,256 10,283 43.45%
-
Tax Rate 26.14% 27.10% 26.89% 29.15% 26.23% 25.64% 28.22% -
Total Cost 164,327 125,744 81,577 39,498 159,549 122,668 83,002 57.34%
-
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 7,192 7,190 47.44%
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% 14.07% 9.60% 5.14% 20.43% 17.38% 11.00% -
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 19.61 12.82 6.25 25.05 19.31 12.97 56.12%
EPS 2.47 2.11 1.44 0.72 2.86 2.26 1.43 43.72%
DPS 1.80 0.00 0.00 0.00 2.20 1.00 1.00 47.70%
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 25.25 19.55 12.75 6.19 24.99 19.27 12.94 55.83%
EPS 2.46 2.10 1.43 0.71 2.85 2.26 1.43 43.33%
DPS 1.79 0.00 0.00 0.00 2.19 1.00 1.00 47.16%
NAPS 0.1592 0.1495 0.1491 0.1388 0.1397 0.1297 0.1297 14.56%
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 1.43 2.42 5.44 1.52 2.17 3.55 -59.48%
P/EPS 9.31 13.27 21.53 47.22 13.29 18.58 32.17 -56.08%
EY 10.74 7.54 4.65 2.12 7.53 5.38 3.11 127.61%
DY 7.83 0.00 0.00 0.00 5.79 2.38 2.17 134.33%
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 1.07 2.18 5.28 1.40 2.07 3.16 -56.22%
P/EPS 9.31 9.95 19.44 45.83 12.24 17.70 28.67 -52.59%
EY 10.74 10.05 5.14 2.18 8.17 5.65 3.49 110.84%
DY 7.83 0.00 0.00 0.00 6.29 2.50 2.44 116.79%
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