[CJCEN] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
27-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -16.5%
YoY- 4.23%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 173,156 158,420 163,892 154,853 144,398 152,308 163,022 4.10%
PBT 12,882 5,288 17,089 23,050 27,176 42,872 23,659 -33.34%
Tax -2,334 -1,288 -3,334 -3,089 -3,198 -3,912 -3,304 -20.69%
NP 10,548 4,000 13,755 19,961 23,978 38,960 20,355 -35.51%
-
NP to SH 10,448 4,128 14,767 20,540 24,600 39,144 20,831 -36.89%
-
Tax Rate 18.12% 24.36% 19.51% 13.40% 11.77% 9.12% 13.97% -
Total Cost 162,608 154,420 150,137 134,892 120,420 113,348 142,667 9.12%
-
Net Worth 74,128 138,837 129,394 126,438 118,530 102,514 106,314 -21.38%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - 3,497 7,290 3,886 - 5,086 -
Div Payout % - - 23.68% 35.49% 15.80% - 24.42% -
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 74,128 138,837 129,394 126,438 118,530 102,514 106,314 -21.38%
NOSH 74,128 74,244 69,942 68,345 64,770 55,413 50,868 28.56%
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 6.09% 2.52% 8.39% 12.89% 16.61% 25.58% 12.49% -
ROE 14.09% 2.97% 11.41% 16.25% 20.75% 38.18% 19.59% -
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 233.59 213.38 234.32 226.58 222.94 274.86 320.48 -19.02%
EPS 14.08 5.56 21.12 30.05 37.98 70.64 40.95 -50.95%
DPS 0.00 0.00 5.00 10.67 6.00 0.00 10.00 -
NAPS 1.00 1.87 1.85 1.85 1.83 1.85 2.09 -38.85%
Adjusted Per Share Value based on latest NOSH - 75,547
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 29.14 26.66 27.58 26.06 24.30 25.63 27.43 4.11%
EPS 1.76 0.69 2.49 3.46 4.14 6.59 3.51 -36.91%
DPS 0.00 0.00 0.59 1.23 0.65 0.00 0.86 -
NAPS 0.1247 0.2336 0.2178 0.2128 0.1995 0.1725 0.1789 -21.40%
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 1.02 0.70 0.69 1.09 1.59 1.71 1.99 -
P/RPS 0.44 0.33 0.29 0.48 0.71 0.62 0.62 -20.45%
P/EPS 7.24 12.59 3.27 3.63 4.19 2.42 4.86 30.46%
EY 13.82 7.94 30.60 27.57 23.89 41.31 20.58 -23.33%
DY 0.00 0.00 7.25 9.79 3.77 0.00 5.03 -
P/NAPS 1.02 0.37 0.37 0.59 0.87 0.92 0.95 4.85%
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 18/08/09 21/05/09 27/02/09 27/11/08 28/08/08 28/05/08 28/02/08 -
Price 1.73 1.05 0.74 0.75 1.20 1.77 1.67 -
P/RPS 0.74 0.49 0.32 0.33 0.54 0.64 0.52 26.54%
P/EPS 12.27 18.88 3.50 2.50 3.16 2.51 4.08 108.48%
EY 8.15 5.30 28.53 40.07 31.65 39.91 24.52 -52.04%
DY 0.00 0.00 6.76 14.22 5.00 0.00 5.99 -
P/NAPS 1.73 0.56 0.40 0.41 0.66 0.96 0.80 67.30%

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