[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

3rdQ2008 Fin Results.pdf

Latest QR

Upcoming QR

CNH's Result

CNH's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
TTM Result
Revenue	172,540	178,478	182,027	182,093	178,727	179,029	180,116	-2.82%
YoY %	-3.33%	-1.95%	-0.04%	1.88%	-0.17%	-0.60%	-	-
Horiz. %	95.79%	99.09%	101.06%	101.10%	99.23%	99.40%	100.00%	-
PBT	17,642	21,638	23,966	26,808	27,669	27,868	27,879	-26.31%
YoY %	-18.47%	-9.71%	-10.60%	-3.11%	-0.71%	-0.04%	-	-
Horiz. %	63.28%	77.61%	85.96%	96.16%	99.25%	99.96%	100.00%	-
Tax	-4,713	-5,403	-6,266	-7,340	-7,066	-7,399	-7,313	-25.40%
YoY %	12.77%	13.77%	14.63%	-3.88%	4.50%	-1.18%	-	-
Horiz. %	64.45%	73.88%	85.68%	100.37%	96.62%	101.18%	100.00%	-
NP	12,929	16,235	17,700	19,468	20,603	20,469	20,566	-26.63%
YoY %	-20.36%	-8.28%	-9.08%	-5.51%	0.65%	-0.47%	-	-
Horiz. %	62.87%	78.94%	86.06%	94.66%	100.18%	99.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	12,951	16,251	17,711	19,468	20,603	20,469	20,566	-26.55%
YoY %	-20.31%	-8.24%	-9.03%	-5.51%	0.65%	-0.47%	-	-
Horiz. %	62.97%	79.02%	86.12%	94.66%	100.18%	99.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.71%	24.97%	26.15%	27.38%	25.54%	26.55%	26.23%	-
YoY %	6.97%	-4.51%	-4.49%	7.20%	-3.80%	1.22%	-	-
Horiz. %	101.83%	95.20%	99.70%	104.38%	97.37%	101.22%	100.00%	-
Total Cost	159,611	162,243	164,327	162,625	158,124	158,560	159,550	0.02%
YoY %	-1.62%	-1.27%	1.05%	2.85%	-0.27%	-0.62%	-	-
Horiz. %	100.04%	101.69%	102.99%	101.93%	99.11%	99.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	108,173	108,382	116,708	108,313	107,812	100,041	100,566	4.98%
YoY %	-0.19%	-7.13%	7.75%	0.46%	7.77%	-0.52%	-	-
Horiz. %	107.56%	107.77%	116.05%	107.70%	107.21%	99.48%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Dividend
Div	13,129	13,129	13,129	8,619	8,619	15,821	15,821	-11.70%
YoY %	0.00%	0.00%	52.33%	0.00%	-45.52%	0.00%	-	-
Horiz. %	82.98%	82.98%	82.98%	54.48%	54.48%	100.00%	100.00%	-
Div Payout %	101.38%	80.79%	74.13%	44.28%	41.84%	77.29%	76.93%	-
YoY %	25.49%	8.98%	67.41%	5.83%	-45.87%	0.47%	-	-
Horiz. %	131.78%	105.02%	96.36%	57.56%	54.39%	100.47%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Equity
Net Worth	108,173	108,382	116,708	108,313	107,812	100,041	100,566	4.98%
YoY %	-0.19%	-7.13%	7.75%	0.46%	7.77%	-0.52%	-	-
Horiz. %	107.56%	107.77%	116.05%	107.70%	107.21%	99.48%	100.00%	-
NOSH	721,153	722,549	729,428	722,089	718,749	714,583	718,333	0.26%
YoY %	-0.19%	-0.94%	1.02%	0.46%	0.58%	-0.52%	-	-
Horiz. %	100.39%	100.59%	101.54%	100.52%	100.06%	99.48%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Ratio Analysis
NP Margin	7.49%	9.10%	9.72%	10.69%	11.53%	11.43%	11.42%	-
YoY %	-17.69%	-6.38%	-9.07%	-7.29%	0.87%	0.09%	-	-
Horiz. %	65.59%	79.68%	85.11%	93.61%	100.96%	100.09%	100.00%	-
ROE	11.97%	14.99%	15.18%	17.97%	19.11%	20.46%	20.45%	-
YoY %	-20.15%	-1.25%	-15.53%	-5.97%	-6.60%	0.05%	-	-
Horiz. %	58.53%	73.30%	74.23%	87.87%	93.45%	100.05%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Per Share
RPS	23.93	24.70	24.95	25.22	24.87	25.05	25.07	-3.05%
YoY %	-3.12%	-1.00%	-1.07%	1.41%	-0.72%	-0.08%	-	-
Horiz. %	95.45%	98.52%	99.52%	100.60%	99.20%	99.92%	100.00%	-
EPS	1.80	2.25	2.43	2.70	2.87	2.86	2.86	-26.57%
YoY %	-20.00%	-7.41%	-10.00%	-5.92%	0.35%	0.00%	-	-
Horiz. %	62.94%	78.67%	84.97%	94.41%	100.35%	100.00%	100.00%	-
DPS	1.80	1.80	1.80	1.20	1.20	2.20	2.20	-12.53%
YoY %	0.00%	0.00%	50.00%	0.00%	-45.45%	0.00%	-	-
Horiz. %	81.82%	81.82%	81.82%	54.55%	54.55%	100.00%	100.00%	-
NAPS	0.15	0.15	0.16	0.15	0.15	0.14	0.14	4.71%
YoY %	0.00%	-6.25%	6.67%	0.00%	7.14%	0.00%	-	-
Horiz. %	107.14%	107.14%	114.29%	107.14%	107.14%	100.00%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Adjusted Per Share Value based on latest NOSH - 722,089
RPS	23.96	24.79	25.28	25.29	24.82	24.87	25.02	-2.84%
YoY %	-3.35%	-1.94%	-0.04%	1.89%	-0.20%	-0.60%	-	-
Horiz. %	95.76%	99.08%	101.04%	101.08%	99.20%	99.40%	100.00%	-
EPS	1.80	2.26	2.46	2.70	2.86	2.84	2.86	-26.57%
YoY %	-20.35%	-8.13%	-8.89%	-5.59%	0.70%	-0.70%	-	-
Horiz. %	62.94%	79.02%	86.01%	94.41%	100.00%	99.30%	100.00%	-
DPS	1.82	1.82	1.82	1.20	1.20	2.20	2.20	-11.88%
YoY %	0.00%	0.00%	51.67%	0.00%	-45.45%	0.00%	-	-
Horiz. %	82.73%	82.73%	82.73%	54.55%	54.55%	100.00%	100.00%	-
NAPS	0.1502	0.1505	0.1621	0.1504	0.1497	0.1389	0.1397	4.95%
YoY %	-0.20%	-7.16%	7.78%	0.47%	7.78%	-0.57%	-	-
Horiz. %	107.52%	107.73%	116.03%	107.66%	107.16%	99.43%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	44.44%	-11.96%	-17.12%	-11.20%	-8.09%	-10.53%	-	-
Horiz. %	76.97%	53.29%	60.53%	73.03%	82.24%	89.47%	100.00%	-
P/EPS	15.59	8.89	9.47	10.39	10.81	11.87	13.27	11.35%
YoY %	75.37%	-6.12%	-8.85%	-3.89%	-8.93%	-10.55%	-	-
Horiz. %	117.48%	66.99%	71.36%	78.30%	81.46%	89.45%	100.00%	-
EY	6.41	11.25	10.56	9.63	9.25	8.42	7.53	-10.18%
YoY %	-43.02%	6.53%	9.66%	4.11%	9.86%	11.82%	-	-
Horiz. %	85.13%	149.40%	140.24%	127.89%	122.84%	111.82%	100.00%	-
DY	6.43	9.00	7.83	4.29	3.87	6.47	5.79	7.24%
YoY %	-28.56%	14.94%	82.52%	10.85%	-40.19%	11.74%	-	-
Horiz. %	111.05%	155.44%	135.23%	74.09%	66.84%	111.74%	100.00%	-
P/NAPS	1.87	1.33	1.44	1.87	2.07	2.43	2.71	-21.93%
YoY %	40.60%	-7.64%	-22.99%	-9.66%	-14.81%	-10.33%	-	-
Horiz. %	69.00%	49.08%	53.14%	69.00%	76.38%	89.67%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Price Multiplier on Announcement Date
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%
YoY %	-20.66%	31.52%	10.84%	-26.55%	-14.39%	-5.71%	-	-
Horiz. %	68.57%	86.43%	65.71%	59.29%	80.71%	94.29%	100.00%	-
P/EPS	12.81	13.34	9.47	7.79	9.77	11.52	12.22	3.19%
YoY %	-3.97%	40.87%	21.57%	-20.27%	-15.19%	-5.73%	-	-
Horiz. %	104.83%	109.17%	77.50%	63.75%	79.95%	94.27%	100.00%	-
EY	7.81	7.50	10.56	12.84	10.24	8.68	8.18	-3.04%
YoY %	4.13%	-28.98%	-17.76%	25.39%	17.97%	6.11%	-	-
Horiz. %	95.48%	91.69%	129.10%	156.97%	125.18%	106.11%	100.00%	-
DY	7.83	6.00	7.83	5.71	4.29	6.67	6.29	15.73%
YoY %	30.50%	-23.37%	37.13%	33.10%	-35.68%	6.04%	-	-
Horiz. %	124.48%	95.39%	124.48%	90.78%	68.20%	106.04%	100.00%	-
P/NAPS	1.53	2.00	1.44	1.40	1.87	2.36	2.50	-27.93%
YoY %	-23.50%	38.89%	2.86%	-25.13%	-20.76%	-5.60%	-	-
Horiz. %	61.20%	80.00%	57.60%	56.00%	74.80%	94.40%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos