[CJCEN] QoQ 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- 14.75%
YoY- 210.2%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
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 34,122 38,077 46,117 40,544 41,423 34,936 32,665 2.95%
PBT 2,870 10,718 7,815 6,119 7,123 2,600 2,031 25.95%
Tax -621 -978 -1,826 557 -1,380 -655 -343 48.60%
NP 2,249 9,740 5,989 6,676 5,743 1,945 1,688 21.10%
-
NP to SH 2,515 9,786 6,049 6,784 5,912 2,084 1,799 25.05%
-
Tax Rate 21.64% 9.12% 23.37% -9.10% 19.37% 25.19% 16.89% -
Total Cost 31,873 28,337 40,128 33,868 35,680 32,991 30,977 1.92%
-
Net Worth 135,765 102,514 106,318 102,156 98,871 91,492 51,334 91.35%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 2,225 - 2,543 - 2,535 - 1,283 44.39%
Div Payout % 88.50% - 42.05% - 42.88% - 71.34% -
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 135,765 102,514 106,318 102,156 98,871 91,492 51,334 91.35%
NOSH 74,188 55,413 50,870 50,823 50,703 50,829 51,334 27.85%
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 6.59% 25.58% 12.99% 16.47% 13.86% 5.57% 5.17% -
ROE 1.85% 9.55% 5.69% 6.64% 5.98% 2.28% 3.50% -
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 45.99 68.71 90.66 79.77 81.70 68.73 63.63 -19.47%
EPS 3.39 17.66 11.89 13.35 11.66 4.10 3.51 -2.29%
DPS 3.00 0.00 5.00 0.00 5.00 0.00 2.50 12.93%
NAPS 1.83 1.85 2.09 2.01 1.95 1.80 1.00 49.66%
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 5.74 6.41 7.76 6.82 6.97 5.88 5.50 2.89%
EPS 0.42 1.65 1.02 1.14 0.99 0.35 0.30 25.17%
DPS 0.37 0.00 0.43 0.00 0.43 0.00 0.22 41.46%
NAPS 0.2285 0.1725 0.1789 0.1719 0.1664 0.154 0.0864 91.35%
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 3.46 2.49 2.20 3.01 2.36 1.24 1.37 85.55%
P/EPS 46.90 9.68 16.74 17.98 16.55 20.73 24.83 52.86%
EY 2.13 10.33 5.98 5.56 6.04 4.82 4.03 -34.65%
DY 1.89 0.00 2.51 0.00 2.59 0.00 2.87 -24.32%
P/NAPS 0.87 0.92 0.95 1.19 0.99 0.47 0.87 0.00%
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 2.61 2.58 1.84 2.83 2.80 1.43 1.49 45.36%
P/EPS 35.40 10.02 14.04 16.93 19.64 23.90 27.11 19.48%
EY 2.83 9.98 7.12 5.91 5.09 4.18 3.69 -16.22%
DY 2.50 0.00 2.99 0.00 2.18 0.00 2.63 -3.32%
P/NAPS 0.66 0.96 0.80 1.12 1.17 0.54 0.95 -21.57%

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