[CNH] QoQ TTM 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- -0.47%
YoY- -14.13%
Quarter Report
Latest QR
Upcoming QR
CNH's Result
CNH's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 182,027 182,093 178,727 179,029 180,116 185,793 190,687 -3.03%
PBT 23,966 26,808 27,669 27,868 27,879 26,144 28,131 -10.08%
Tax -6,266 -7,340 -7,066 -7,399 -7,313 -6,706 -7,438 -10.75%
NP 17,700 19,468 20,603 20,469 20,566 19,438 20,693 -9.84%
-
NP to SH 17,711 19,468 20,603 20,469 20,566 19,438 20,693 -9.81%
-
Tax Rate 26.15% 27.38% 25.54% 26.55% 26.23% 25.65% 26.44% -
Total Cost 164,327 162,625 158,124 158,560 159,550 166,355 169,994 -2.22%
-
Net Worth 116,708 108,313 107,812 100,041 100,566 93,553 93,618 15.75%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 13,129 8,619 8,619 15,821 15,821 18,049 28,891 -40.75%
Div Payout % 74.13% 44.28% 41.84% 77.29% 76.93% 92.86% 139.62% -
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 116,708 108,313 107,812 100,041 100,566 93,553 93,618 15.75%
NOSH 729,428 722,089 718,749 714,583 718,333 719,638 720,142 0.85%
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% 10.69% 11.53% 11.43% 11.42% 10.46% 10.85% -
ROE 15.18% 17.97% 19.11% 20.46% 20.45% 20.78% 22.10% -
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 24.95 25.22 24.87 25.05 25.07 25.82 26.48 -3.87%
EPS 2.43 2.70 2.87 2.86 2.86 2.70 2.87 -10.45%
DPS 1.80 1.20 1.20 2.20 2.20 2.50 4.00 -41.13%
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 25.26 24.79 24.84 24.99 25.77 26.45 -3.03%
EPS 2.46 2.70 2.86 2.84 2.85 2.70 2.87 -9.72%
DPS 1.82 1.20 1.20 2.19 2.19 2.50 4.01 -40.79%
NAPS 0.1619 0.1503 0.1496 0.1388 0.1395 0.1298 0.1299 15.73%
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 0.92 1.11 1.25 1.36 1.52 1.63 1.74 -34.48%
P/EPS 9.47 10.39 10.81 11.87 13.27 15.55 16.01 -29.42%
EY 10.56 9.63 9.25 8.42 7.53 6.43 6.25 41.63%
DY 7.83 4.29 3.87 6.47 5.79 5.95 8.70 -6.75%
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 0.92 0.83 1.13 1.32 1.40 1.55 1.55 -29.26%
P/EPS 9.47 7.79 9.77 11.52 12.22 14.81 14.27 -23.82%
EY 10.56 12.84 10.24 8.68 8.18 6.75 7.01 31.24%
DY 7.83 5.71 4.29 6.67 6.29 6.25 9.76 -13.60%
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