[CNH] QoQ TTM Result on 30-Jun-2006 [#2]

Stock
[CNH] CITRA NUSA HOLDINGS BERHAD
Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -0.9%
YoY- 27.23%
Quarter Report
Latest QR
Upcoming QR
CNH's Result
CNH's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 196,881 204,006 205,570 214,293 217,487 234,276 185,844 3.92%
PBT 32,422 36,305 36,261 37,225 36,256 41,527 37,289 -8.91%
Tax -8,584 -9,283 -10,806 -11,437 -10,235 -12,082 -9,459 -6.27%
NP 23,838 27,022 25,455 25,788 26,021 29,445 27,830 -9.81%
-
NP to SH 23,838 27,022 25,455 25,788 26,021 29,445 27,830 -9.81%
-
Tax Rate 26.48% 25.57% 29.80% 30.72% 28.23% 29.09% 25.37% -
Total Cost 173,043 176,984 180,115 188,505 191,466 204,831 158,014 6.25%
-
Net Worth 93,350 94,013 101,192 0 0 65,796 0 -
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 21,689 21,689 19,814 8,972 24,006 24,006 15,033 27.71%
Div Payout % 90.99% 80.27% 77.84% 34.79% 92.26% 81.53% 54.02% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 93,350 94,013 101,192 0 0 65,796 0 -
NOSH 718,082 723,181 722,800 601,911 601,857 598,148 600,079 12.72%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 12.11% 13.25% 12.38% 12.03% 11.96% 12.57% 14.97% -
ROE 25.54% 28.74% 25.16% 0.00% 0.00% 44.75% 0.00% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 27.42 28.21 28.44 35.60 36.14 39.17 30.97 -7.80%
EPS 3.32 3.74 3.52 4.28 4.32 4.92 4.64 -20.01%
DPS 3.02 3.00 2.74 1.50 4.00 4.00 2.51 13.13%
NAPS 0.13 0.13 0.14 0.00 0.00 0.11 0.00 -
Adjusted Per Share Value based on latest NOSH - 601,911
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 27.31 28.30 28.52 29.73 30.17 32.50 25.78 3.92%
EPS 3.31 3.75 3.53 3.58 3.61 4.08 3.86 -9.74%
DPS 3.01 3.01 2.75 1.24 3.33 3.33 2.09 27.55%
NAPS 0.1295 0.1304 0.1404 0.00 0.00 0.0913 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.50 0.47 0.47 0.62 0.62 0.60 0.83 -
P/RPS 1.82 1.67 1.65 1.74 1.72 1.53 2.68 -22.75%
P/EPS 15.06 12.58 13.35 14.47 14.34 12.19 17.90 -10.88%
EY 6.64 7.95 7.49 6.91 6.97 8.20 5.59 12.17%
DY 6.04 6.38 5.83 2.42 6.45 6.67 3.02 58.80%
P/NAPS 3.85 3.62 3.36 0.00 0.00 5.45 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 23/05/07 26/02/07 27/11/06 29/08/06 25/05/06 27/02/06 - -
Price 0.44 0.57 0.46 0.50 0.63 0.64 0.00 -
P/RPS 1.60 2.02 1.62 1.40 1.74 1.63 0.00 -
P/EPS 13.25 15.25 13.06 11.67 14.57 13.00 0.00 -
EY 7.54 6.56 7.66 8.57 6.86 7.69 0.00 -
DY 6.86 5.26 5.96 3.00 6.35 6.25 0.00 -
P/NAPS 3.38 4.38 3.29 0.00 0.00 5.82 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