[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

1st Quarter 2008 Financial Results.pdf

Latest QR

Upcoming QR

CNH's Result

CNH's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
TTM Result
Revenue	182,027	182,093	178,727	179,029	180,116	185,793	190,687	-3.03%
YoY %	-0.04%	1.88%	-0.17%	-0.60%	-3.06%	-2.57%	-	-
Horiz. %	95.46%	95.49%	93.73%	93.89%	94.46%	97.43%	100.00%	-
PBT	23,966	26,808	27,669	27,868	27,879	26,144	28,131	-10.08%
YoY %	-10.60%	-3.11%	-0.71%	-0.04%	6.64%	-7.06%	-	-
Horiz. %	85.19%	95.30%	98.36%	99.07%	99.10%	92.94%	100.00%	-
Tax	-6,266	-7,340	-7,066	-7,399	-7,313	-6,706	-7,438	-10.75%
YoY %	14.63%	-3.88%	4.50%	-1.18%	-9.05%	9.84%	-	-
Horiz. %	84.24%	98.68%	95.00%	99.48%	98.32%	90.16%	100.00%	-
NP	17,700	19,468	20,603	20,469	20,566	19,438	20,693	-9.84%
YoY %	-9.08%	-5.51%	0.65%	-0.47%	5.80%	-6.06%	-	-
Horiz. %	85.54%	94.08%	99.57%	98.92%	99.39%	93.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	17,711	19,468	20,603	20,469	20,566	19,438	20,693	-9.81%
YoY %	-9.03%	-5.51%	0.65%	-0.47%	5.80%	-6.06%	-	-
Horiz. %	85.59%	94.08%	99.57%	98.92%	99.39%	93.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.15%	27.38%	25.54%	26.55%	26.23%	25.65%	26.44%	-
YoY %	-4.49%	7.20%	-3.80%	1.22%	2.26%	-2.99%	-	-
Horiz. %	98.90%	103.56%	96.60%	100.42%	99.21%	97.01%	100.00%	-
Total Cost	164,327	162,625	158,124	158,560	159,550	166,355	169,994	-2.22%
YoY %	1.05%	2.85%	-0.27%	-0.62%	-4.09%	-2.14%	-	-
Horiz. %	96.67%	95.67%	93.02%	93.27%	93.86%	97.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	116,708	108,313	107,812	100,041	100,566	93,553	93,618	15.75%
YoY %	7.75%	0.46%	7.77%	-0.52%	7.50%	-0.07%	-	-
Horiz. %	124.66%	115.70%	115.16%	106.86%	107.42%	99.93%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Dividend
Div	13,129	8,619	8,619	15,821	15,821	18,049	28,891	-40.75%
YoY %	52.33%	0.00%	-45.52%	0.00%	-12.34%	-37.53%	-	-
Horiz. %	45.44%	29.83%	29.83%	54.76%	54.76%	62.47%	100.00%	-
Div Payout %	74.13%	44.28%	41.84%	77.29%	76.93%	92.86%	139.62%	-
YoY %	67.41%	5.83%	-45.87%	0.47%	-17.15%	-33.49%	-	-
Horiz. %	53.09%	31.71%	29.97%	55.36%	55.10%	66.51%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Equity
Net Worth	116,708	108,313	107,812	100,041	100,566	93,553	93,618	15.75%
YoY %	7.75%	0.46%	7.77%	-0.52%	7.50%	-0.07%	-	-
Horiz. %	124.66%	115.70%	115.16%	106.86%	107.42%	99.93%	100.00%	-
NOSH	729,428	722,089	718,749	714,583	718,333	719,638	720,142	0.85%
YoY %	1.02%	0.46%	0.58%	-0.52%	-0.18%	-0.07%	-	-
Horiz. %	101.29%	100.27%	99.81%	99.23%	99.75%	99.93%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Ratio Analysis
NP Margin	9.72%	10.69%	11.53%	11.43%	11.42%	10.46%	10.85%	-
YoY %	-9.07%	-7.29%	0.87%	0.09%	9.18%	-3.59%	-	-
Horiz. %	89.59%	98.53%	106.27%	105.35%	105.25%	96.41%	100.00%	-
ROE	15.18%	17.97%	19.11%	20.46%	20.45%	20.78%	22.10%	-
YoY %	-15.53%	-5.97%	-6.60%	0.05%	-1.59%	-5.97%	-	-
Horiz. %	68.69%	81.31%	86.47%	92.58%	92.53%	94.03%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Per Share
RPS	24.95	25.22	24.87	25.05	25.07	25.82	26.48	-3.87%
YoY %	-1.07%	1.41%	-0.72%	-0.08%	-2.90%	-2.49%	-	-
Horiz. %	94.22%	95.24%	93.92%	94.60%	94.68%	97.51%	100.00%	-
EPS	2.43	2.70	2.87	2.86	2.86	2.70	2.87	-10.45%
YoY %	-10.00%	-5.92%	0.35%	0.00%	5.93%	-5.92%	-	-
Horiz. %	84.67%	94.08%	100.00%	99.65%	99.65%	94.08%	100.00%	-
DPS	1.80	1.20	1.20	2.20	2.20	2.50	4.00	-41.13%
YoY %	50.00%	0.00%	-45.45%	0.00%	-12.00%	-37.50%	-	-
Horiz. %	45.00%	30.00%	30.00%	55.00%	55.00%	62.50%	100.00%	-
NAPS	0.16	0.15	0.15	0.14	0.14	0.13	0.13	14.77%
YoY %	6.67%	0.00%	7.14%	0.00%	7.69%	0.00%	-	-
Horiz. %	123.08%	115.38%	115.38%	107.69%	107.69%	100.00%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 714,583
RPS	25.28	25.29	24.82	24.87	25.02	25.80	26.48	-3.03%
YoY %	-0.04%	1.89%	-0.20%	-0.60%	-3.02%	-2.57%	-	-
Horiz. %	95.47%	95.51%	93.73%	93.92%	94.49%	97.43%	100.00%	-
EPS	2.46	2.70	2.86	2.84	2.86	2.70	2.87	-9.72%
YoY %	-8.89%	-5.59%	0.70%	-0.70%	5.93%	-5.92%	-	-
Horiz. %	85.71%	94.08%	99.65%	98.95%	99.65%	94.08%	100.00%	-
DPS	1.82	1.20	1.20	2.20	2.20	2.51	4.01	-40.79%
YoY %	51.67%	0.00%	-45.45%	0.00%	-12.35%	-37.41%	-	-
Horiz. %	45.39%	29.93%	29.93%	54.86%	54.86%	62.59%	100.00%	-
NAPS	0.1621	0.1504	0.1497	0.1389	0.1397	0.1299	0.13	15.77%
YoY %	7.78%	0.47%	7.78%	-0.57%	7.54%	-0.08%	-	-
Horiz. %	124.69%	115.69%	115.15%	106.85%	107.46%	99.92%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	-17.12%	-11.20%	-8.09%	-10.53%	-6.75%	-6.32%	-	-
Horiz. %	52.87%	63.79%	71.84%	78.16%	87.36%	93.68%	100.00%	-
P/EPS	9.47	10.39	10.81	11.87	13.27	15.55	16.01	-29.42%
YoY %	-8.85%	-3.89%	-8.93%	-10.55%	-14.66%	-2.87%	-	-
Horiz. %	59.15%	64.90%	67.52%	74.14%	82.89%	97.13%	100.00%	-
EY	10.56	9.63	9.25	8.42	7.53	6.43	6.25	41.63%
YoY %	9.66%	4.11%	9.86%	11.82%	17.11%	2.88%	-	-
Horiz. %	168.96%	154.08%	148.00%	134.72%	120.48%	102.88%	100.00%	-
DY	7.83	4.29	3.87	6.47	5.79	5.95	8.70	-6.75%
YoY %	82.52%	10.85%	-40.19%	11.74%	-2.69%	-31.61%	-	-
Horiz. %	90.00%	49.31%	44.48%	74.37%	66.55%	68.39%	100.00%	-
P/NAPS	1.44	1.87	2.07	2.43	2.71	3.23	3.54	-44.95%
YoY %	-22.99%	-9.66%	-14.81%	-10.33%	-16.10%	-8.76%	-	-
Horiz. %	40.68%	52.82%	58.47%	68.64%	76.55%	91.24%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Price Multiplier on Announcement Date
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%
YoY %	10.84%	-26.55%	-14.39%	-5.71%	-9.68%	0.00%	-	-
Horiz. %	59.35%	53.55%	72.90%	85.16%	90.32%	100.00%	100.00%	-
P/EPS	9.47	7.79	9.77	11.52	12.22	14.81	14.27	-23.82%
YoY %	21.57%	-20.27%	-15.19%	-5.73%	-17.49%	3.78%	-	-
Horiz. %	66.36%	54.59%	68.47%	80.73%	85.63%	103.78%	100.00%	-
EY	10.56	12.84	10.24	8.68	8.18	6.75	7.01	31.24%
YoY %	-17.76%	25.39%	17.97%	6.11%	21.19%	-3.71%	-	-
Horiz. %	150.64%	183.17%	146.08%	123.82%	116.69%	96.29%	100.00%	-
DY	7.83	5.71	4.29	6.67	6.29	6.25	9.76	-13.60%
YoY %	37.13%	33.10%	-35.68%	6.04%	0.64%	-35.96%	-	-
Horiz. %	80.23%	58.50%	43.95%	68.34%	64.45%	64.04%	100.00%	-
P/NAPS	1.44	1.40	1.87	2.36	2.50	3.08	3.15	-40.51%
YoY %	2.86%	-25.13%	-20.76%	-5.60%	-18.83%	-2.22%	-	-
Horiz. %	45.71%	44.44%	59.37%	74.92%	79.37%	97.78%	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