[CJCEN] QoQ Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 40.94%
YoY- 306.06%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 116,140 72,199 38,077 163,022 116,905 76,360 34,936 122.25%
PBT 17,288 13,588 10,718 23,659 15,843 9,724 2,600 252.38%
Tax -2,317 -1,599 -978 -3,304 -1,478 -2,035 -655 131.62%
NP 14,971 11,989 9,740 20,355 14,365 7,689 1,945 288.39%
-
NP to SH 15,405 12,300 9,786 20,831 14,780 7,996 2,084 278.08%
-
Tax Rate 13.40% 11.77% 9.12% 13.97% 9.33% 20.93% 25.19% -
Total Cost 101,169 60,210 28,337 142,667 102,540 68,671 32,991 110.64%
-
Net Worth 126,438 118,530 102,514 106,314 102,130 98,809 91,492 23.99%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 5,467 1,943 - 5,086 2,540 2,533 - -
Div Payout % 35.49% 15.80% - 24.42% 17.19% 31.69% - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 126,438 118,530 102,514 106,314 102,130 98,809 91,492 23.99%
NOSH 68,345 64,770 55,413 50,868 50,811 50,671 50,829 21.75%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 12.89% 16.61% 25.58% 12.49% 12.29% 10.07% 5.57% -
ROE 12.18% 10.38% 9.55% 19.59% 14.47% 8.09% 2.28% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 169.93 111.47 68.71 320.48 230.08 150.70 68.73 82.54%
EPS 22.54 18.99 17.66 40.95 29.09 15.78 4.10 210.52%
DPS 8.00 3.00 0.00 10.00 5.00 5.00 0.00 -
NAPS 1.85 1.83 1.85 2.09 2.01 1.95 1.80 1.83%
Adjusted Per Share Value based on latest NOSH - 50,870
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 19.54 12.15 6.41 27.43 19.67 12.85 5.88 122.20%
EPS 2.59 2.07 1.65 3.51 2.49 1.35 0.35 278.35%
DPS 0.92 0.33 0.00 0.86 0.43 0.43 0.00 -
NAPS 0.2128 0.1995 0.1725 0.1789 0.1719 0.1663 0.154 23.98%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.09 1.59 1.71 1.99 2.40 1.93 0.85 -
P/RPS 0.64 1.43 2.49 0.62 1.04 1.28 1.24 -35.57%
P/EPS 4.84 8.37 9.68 4.86 8.25 12.23 20.73 -61.98%
EY 20.68 11.94 10.33 20.58 12.12 8.18 4.82 163.34%
DY 7.34 1.89 0.00 5.03 2.08 2.59 0.00 -
P/NAPS 0.59 0.87 0.92 0.95 1.19 0.99 0.47 16.32%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 27/11/08 28/08/08 28/05/08 28/02/08 29/11/07 28/08/07 30/05/07 -
Price 0.75 1.20 1.77 1.67 2.26 2.29 0.98 -
P/RPS 0.44 1.08 2.58 0.52 0.98 1.52 1.43 -54.32%
P/EPS 3.33 6.32 10.02 4.08 7.77 14.51 23.90 -73.02%
EY 30.05 15.83 9.98 24.52 12.87 6.89 4.18 271.15%
DY 10.67 2.50 0.00 5.99 2.21 2.18 0.00 -
P/NAPS 0.41 0.66 0.96 0.80 1.12 1.17 0.54 -16.73%

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