[CJCEN] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
28-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 87.91%
YoY- 369.58%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 163,892 154,853 144,398 152,308 163,022 155,873 152,720 4.79%
PBT 17,089 23,050 27,176 42,872 23,659 21,124 19,448 -8.22%
Tax -3,334 -3,089 -3,198 -3,912 -3,304 -1,970 -4,070 -12.39%
NP 13,755 19,961 23,978 38,960 20,355 19,153 15,378 -7.13%
-
NP to SH 14,767 20,540 24,600 39,144 20,831 19,706 15,992 -5.15%
-
Tax Rate 19.51% 13.40% 11.77% 9.12% 13.97% 9.33% 20.93% -
Total Cost 150,137 134,892 120,420 113,348 142,667 136,720 137,342 6.08%
-
Net Worth 129,394 126,438 118,530 102,514 106,314 102,130 98,809 19.59%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 3,497 7,290 3,886 - 5,086 3,387 5,067 -21.81%
Div Payout % 23.68% 35.49% 15.80% - 24.42% 17.19% 31.69% -
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 129,394 126,438 118,530 102,514 106,314 102,130 98,809 19.59%
NOSH 69,942 68,345 64,770 55,413 50,868 50,811 50,671 23.84%
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 8.39% 12.89% 16.61% 25.58% 12.49% 12.29% 10.07% -
ROE 11.41% 16.25% 20.75% 38.18% 19.59% 19.30% 16.18% -
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 234.32 226.58 222.94 274.86 320.48 306.77 301.39 -15.38%
EPS 21.12 30.05 37.98 70.64 40.95 38.79 31.56 -23.39%
DPS 5.00 10.67 6.00 0.00 10.00 6.67 10.00 -36.87%
NAPS 1.85 1.85 1.83 1.85 2.09 2.01 1.95 -3.43%
Adjusted Per Share Value based on latest NOSH - 55,413
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 27.58 26.06 24.30 25.63 27.43 26.23 25.70 4.79%
EPS 2.49 3.46 4.14 6.59 3.51 3.32 2.69 -4.99%
DPS 0.59 1.23 0.65 0.00 0.86 0.57 0.85 -21.51%
NAPS 0.2178 0.2128 0.1995 0.1725 0.1789 0.1719 0.1663 19.60%
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 0.69 1.09 1.59 1.71 1.99 2.40 1.93 -
P/RPS 0.29 0.48 0.71 0.62 0.62 0.78 0.64 -40.86%
P/EPS 3.27 3.63 4.19 2.42 4.86 6.19 6.12 -34.02%
EY 30.60 27.57 23.89 41.31 20.58 16.16 16.35 51.58%
DY 7.25 9.79 3.77 0.00 5.03 2.78 5.18 24.99%
P/NAPS 0.37 0.59 0.87 0.92 0.95 1.19 0.99 -47.95%
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 27/02/09 27/11/08 28/08/08 28/05/08 28/02/08 29/11/07 28/08/07 -
Price 0.74 0.75 1.20 1.77 1.67 2.26 2.29 -
P/RPS 0.32 0.33 0.54 0.64 0.52 0.74 0.76 -43.67%
P/EPS 3.50 2.50 3.16 2.51 4.08 5.83 7.26 -38.38%
EY 28.53 40.07 31.65 39.91 24.52 17.16 13.78 62.08%
DY 6.76 14.22 5.00 0.00 5.99 2.95 4.37 33.57%
P/NAPS 0.40 0.41 0.66 0.96 0.80 1.12 1.17 -50.94%

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