[CNH] QoQ TTM Result on 30-Sep-2008 [#3]

Stock
[CNH] CITRA NUSA HOLDINGS BERHAD
Announcement Date
25-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -5.51%
YoY- 0.15%
Quarter Report
Latest QR
Upcoming QR
CNH's Result
CNH's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 172,540 178,478 182,027 182,093 178,727 179,029 180,116 -2.82%
PBT 17,642 21,638 23,966 26,808 27,669 27,868 27,879 -26.31%
Tax -4,713 -5,403 -6,266 -7,340 -7,066 -7,399 -7,313 -25.40%
NP 12,929 16,235 17,700 19,468 20,603 20,469 20,566 -26.63%
-
NP to SH 12,951 16,251 17,711 19,468 20,603 20,469 20,566 -26.55%
-
Tax Rate 26.71% 24.97% 26.15% 27.38% 25.54% 26.55% 26.23% -
Total Cost 159,611 162,243 164,327 162,625 158,124 158,560 159,550 0.02%
-
Net Worth 108,173 108,382 116,708 108,313 107,812 100,041 100,566 4.98%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 13,129 13,129 13,129 8,619 8,619 15,821 15,821 -11.70%
Div Payout % 101.38% 80.79% 74.13% 44.28% 41.84% 77.29% 76.93% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 108,173 108,382 116,708 108,313 107,812 100,041 100,566 4.98%
NOSH 721,153 722,549 729,428 722,089 718,749 714,583 718,333 0.26%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 7.49% 9.10% 9.72% 10.69% 11.53% 11.43% 11.42% -
ROE 11.97% 14.99% 15.18% 17.97% 19.11% 20.46% 20.45% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 23.93 24.70 24.95 25.22 24.87 25.05 25.07 -3.05%
EPS 1.80 2.25 2.43 2.70 2.87 2.86 2.86 -26.57%
DPS 1.80 1.80 1.80 1.20 1.20 2.20 2.20 -12.53%
NAPS 0.15 0.15 0.16 0.15 0.15 0.14 0.14 4.71%
Adjusted Per Share Value based on latest NOSH - 722,089
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 23.93 24.76 25.25 25.26 24.79 24.84 24.99 -2.85%
EPS 1.80 2.25 2.46 2.70 2.86 2.84 2.85 -26.40%
DPS 1.82 1.82 1.82 1.20 1.20 2.19 2.19 -11.61%
NAPS 0.1501 0.1503 0.1619 0.1503 0.1496 0.1388 0.1395 5.00%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.28 0.20 0.23 0.28 0.31 0.34 0.38 -
P/RPS 1.17 0.81 0.92 1.11 1.25 1.36 1.52 -16.02%
P/EPS 15.59 8.89 9.47 10.39 10.81 11.87 13.27 11.35%
EY 6.41 11.25 10.56 9.63 9.25 8.42 7.53 -10.18%
DY 6.43 9.00 7.83 4.29 3.87 6.47 5.79 7.24%
P/NAPS 1.87 1.33 1.44 1.87 2.07 2.43 2.71 -21.93%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 26/08/09 28/05/09 26/02/09 25/11/08 27/08/08 28/05/08 26/02/08 -
Price 0.23 0.30 0.23 0.21 0.28 0.33 0.35 -
P/RPS 0.96 1.21 0.92 0.83 1.13 1.32 1.40 -22.25%
P/EPS 12.81 13.34 9.47 7.79 9.77 11.52 12.22 3.19%
EY 7.81 7.50 10.56 12.84 10.24 8.68 8.18 -3.04%
DY 7.83 6.00 7.83 5.71 4.29 6.67 6.29 15.73%
P/NAPS 1.53 2.00 1.44 1.40 1.87 2.36 2.50 -27.93%

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