[CJCEN] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
29-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 23.23%
YoY- 343.84%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 144,398 152,308 163,022 155,873 152,720 139,744 124,541 10.37%
PBT 27,176 42,872 23,659 21,124 19,448 10,400 7,083 145.28%
Tax -3,198 -3,912 -3,304 -1,970 -4,070 -2,620 -2,237 26.93%
NP 23,978 38,960 20,355 19,153 15,378 7,780 4,846 190.65%
-
NP to SH 24,600 39,144 20,831 19,706 15,992 8,336 5,130 184.63%
-
Tax Rate 11.77% 9.12% 13.97% 9.33% 20.93% 25.19% 31.58% -
Total Cost 120,420 113,348 142,667 136,720 137,342 131,964 119,695 0.40%
-
Net Worth 118,530 102,514 106,314 102,130 98,809 91,492 90,256 19.94%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 3,886 - 5,086 3,387 5,067 - 1,282 109.58%
Div Payout % 15.80% - 24.42% 17.19% 31.69% - 24.99% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 118,530 102,514 106,314 102,130 98,809 91,492 90,256 19.94%
NOSH 64,770 55,413 50,868 50,811 50,671 50,829 51,282 16.86%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 16.61% 25.58% 12.49% 12.29% 10.07% 5.57% 3.89% -
ROE 20.75% 38.18% 19.59% 19.30% 16.18% 9.11% 5.68% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 222.94 274.86 320.48 306.77 301.39 274.93 242.85 -5.54%
EPS 37.98 70.64 40.95 38.79 31.56 16.40 10.00 143.62%
DPS 6.00 0.00 10.00 6.67 10.00 0.00 2.50 79.35%
NAPS 1.83 1.85 2.09 2.01 1.95 1.80 1.76 2.63%
Adjusted Per Share Value based on latest NOSH - 50,823
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 24.30 25.63 27.43 26.23 25.70 23.52 20.96 10.36%
EPS 4.14 6.59 3.51 3.32 2.69 1.40 0.86 185.37%
DPS 0.65 0.00 0.86 0.57 0.85 0.00 0.22 106.03%
NAPS 0.1995 0.1725 0.1789 0.1719 0.1663 0.154 0.1519 19.94%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.59 1.71 1.99 2.40 1.93 0.85 0.87 -
P/RPS 0.71 0.62 0.62 0.78 0.64 0.31 0.36 57.33%
P/EPS 4.19 2.42 4.86 6.19 6.12 5.18 8.70 -38.58%
EY 23.89 41.31 20.58 16.16 16.35 19.29 11.50 62.88%
DY 3.77 0.00 5.03 2.78 5.18 0.00 2.87 19.96%
P/NAPS 0.87 0.92 0.95 1.19 0.99 0.47 0.49 46.67%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 28/05/08 28/02/08 29/11/07 28/08/07 30/05/07 28/02/07 -
Price 1.20 1.77 1.67 2.26 2.29 0.98 0.95 -
P/RPS 0.54 0.64 0.52 0.74 0.76 0.36 0.39 24.25%
P/EPS 3.16 2.51 4.08 5.83 7.26 5.98 9.50 -52.02%
EY 31.65 39.91 24.52 17.16 13.78 16.73 10.53 108.41%
DY 5.00 0.00 5.99 2.95 4.37 0.00 2.63 53.52%
P/NAPS 0.66 0.96 0.80 1.12 1.17 0.54 0.54 14.32%

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