[CNH] QoQ TTM 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- -1.29%
YoY- -8.53%
Quarter Report
Latest QR
Upcoming QR
CNH's Result
CNH's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 190,687 196,881 204,006 205,570 214,293 217,487 234,276 -12.85%
PBT 28,131 32,422 36,305 36,261 37,225 36,256 41,527 -22.92%
Tax -7,438 -8,584 -9,283 -10,806 -11,437 -10,235 -12,082 -27.69%
NP 20,693 23,838 27,022 25,455 25,788 26,021 29,445 -21.00%
-
NP to SH 20,693 23,838 27,022 25,455 25,788 26,021 29,445 -21.00%
-
Tax Rate 26.44% 26.48% 25.57% 29.80% 30.72% 28.23% 29.09% -
Total Cost 169,994 173,043 176,984 180,115 188,505 191,466 204,831 -11.71%
-
Net Worth 93,618 93,350 94,013 101,192 0 0 65,796 26.58%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 28,891 21,689 21,689 19,814 8,972 24,006 24,006 13.18%
Div Payout % 139.62% 90.99% 80.27% 77.84% 34.79% 92.26% 81.53% -
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 93,618 93,350 94,013 101,192 0 0 65,796 26.58%
NOSH 720,142 718,082 723,181 722,800 601,911 601,857 598,148 13.21%
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 10.85% 12.11% 13.25% 12.38% 12.03% 11.96% 12.57% -
ROE 22.10% 25.54% 28.74% 25.16% 0.00% 0.00% 44.75% -
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 26.48 27.42 28.21 28.44 35.60 36.14 39.17 -23.02%
EPS 2.87 3.32 3.74 3.52 4.28 4.32 4.92 -30.25%
DPS 4.00 3.02 3.00 2.74 1.50 4.00 4.00 0.00%
NAPS 0.13 0.13 0.13 0.14 0.00 0.00 0.11 11.81%
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 26.45 27.31 28.30 28.52 29.73 30.17 32.50 -12.86%
EPS 2.87 3.31 3.75 3.53 3.58 3.61 4.08 -20.95%
DPS 4.01 3.01 3.01 2.75 1.24 3.33 3.33 13.22%
NAPS 0.1299 0.1295 0.1304 0.1404 0.00 0.00 0.0913 26.58%
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 1.74 1.82 1.67 1.65 1.74 1.72 1.53 8.97%
P/EPS 16.01 15.06 12.58 13.35 14.47 14.34 12.19 19.98%
EY 6.25 6.64 7.95 7.49 6.91 6.97 8.20 -16.60%
DY 8.70 6.04 6.38 5.83 2.42 6.45 6.67 19.43%
P/NAPS 3.54 3.85 3.62 3.36 0.00 0.00 5.45 -25.05%
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 1.55 1.60 2.02 1.62 1.40 1.74 1.63 -3.30%
P/EPS 14.27 13.25 15.25 13.06 11.67 14.57 13.00 6.42%
EY 7.01 7.54 6.56 7.66 8.57 6.86 7.69 -6.00%
DY 9.76 6.86 5.26 5.96 3.00 6.35 6.25 34.71%
P/NAPS 3.15 3.38 4.38 3.29 0.00 0.00 5.82 -33.66%

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