[CJCEN] QoQ Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 15.54%
YoY- 238.61%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 155,873 152,720 139,744 124,541 122,501 117,540 107,864 27.79%
PBT 21,124 19,448 10,400 7,083 6,734 4,982 1,340 527.65%
Tax -1,970 -4,070 -2,620 -2,237 -2,525 -2,780 -1,176 41.00%
NP 19,153 15,378 7,780 4,846 4,209 2,202 164 2282.34%
-
NP to SH 19,706 15,992 8,336 5,130 4,440 2,286 220 1896.47%
-
Tax Rate 9.33% 20.93% 25.19% 31.58% 37.50% 55.80% 87.76% -
Total Cost 136,720 137,342 131,964 119,695 118,292 115,338 107,700 17.22%
-
Net Worth 102,130 98,809 91,492 90,256 88,765 87,647 82,999 14.81%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 3,387 5,067 - 1,282 - - - -
Div Payout % 17.19% 31.69% - 24.99% - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 102,130 98,809 91,492 90,256 88,765 87,647 82,999 14.81%
NOSH 50,811 50,671 50,829 51,282 51,309 51,255 50,000 1.07%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 12.29% 10.07% 5.57% 3.89% 3.44% 1.87% 0.15% -
ROE 19.30% 16.18% 9.11% 5.68% 5.00% 2.61% 0.27% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 306.77 301.39 274.93 242.85 238.75 229.32 215.73 26.42%
EPS 38.79 31.56 16.40 10.00 8.65 4.46 0.44 1875.42%
DPS 6.67 10.00 0.00 2.50 0.00 0.00 0.00 -
NAPS 2.01 1.95 1.80 1.76 1.73 1.71 1.66 13.59%
Adjusted Per Share Value based on latest NOSH - 51,334
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 26.23 25.70 23.52 20.96 20.62 19.78 18.15 27.79%
EPS 3.32 2.69 1.40 0.86 0.75 0.38 0.04 1797.65%
DPS 0.57 0.85 0.00 0.22 0.00 0.00 0.00 -
NAPS 0.1719 0.1663 0.154 0.1519 0.1494 0.1475 0.1397 14.81%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 2.40 1.93 0.85 0.87 0.62 0.81 0.68 -
P/RPS 0.78 0.64 0.31 0.36 0.26 0.35 0.32 81.02%
P/EPS 6.19 6.12 5.18 8.70 7.16 18.16 154.55 -88.27%
EY 16.16 16.35 19.29 11.50 13.96 5.51 0.65 750.16%
DY 2.78 5.18 0.00 2.87 0.00 0.00 0.00 -
P/NAPS 1.19 0.99 0.47 0.49 0.36 0.47 0.41 103.34%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 29/11/07 28/08/07 30/05/07 28/02/07 28/11/06 29/08/06 02/06/06 -
Price 2.26 2.29 0.98 0.95 0.80 0.64 0.73 -
P/RPS 0.74 0.76 0.36 0.39 0.34 0.28 0.34 67.86%
P/EPS 5.83 7.26 5.98 9.50 9.24 14.35 165.91 -89.24%
EY 17.16 13.78 16.73 10.53 10.82 6.97 0.60 833.30%
DY 2.95 4.37 0.00 2.63 0.00 0.00 0.00 -
P/NAPS 1.12 1.17 0.54 0.54 0.46 0.37 0.44 86.32%

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