[CJCEN] QoQ TTM Result on 30-Jun-2007 [#2]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
28-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 67.37%
YoY- 367.86%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 166,161 163,020 149,568 142,130 132,511 124,541 122,676 22.39%
PBT 31,775 23,657 17,873 14,314 9,348 7,083 6,317 193.28%
Tax -3,627 -3,304 -1,821 -2,882 -2,598 -2,237 -2,462 29.44%
NP 28,148 20,353 16,052 11,432 6,750 4,846 3,855 275.91%
-
NP to SH 28,531 20,829 16,579 11,982 7,159 5,130 4,074 265.60%
-
Tax Rate 11.41% 13.97% 10.19% 20.13% 27.79% 31.58% 38.97% -
Total Cost 138,013 142,667 133,516 130,698 125,761 119,695 118,821 10.48%
-
Net Worth 102,514 106,318 102,156 98,871 91,492 51,334 88,814 10.02%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 5,078 5,078 3,818 3,818 1,283 1,283 - -
Div Payout % 17.80% 24.38% 23.03% 31.87% 17.93% 25.02% - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 102,514 106,318 102,156 98,871 91,492 51,334 88,814 10.02%
NOSH 55,413 50,870 50,823 50,703 50,829 51,334 51,338 5.21%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 16.94% 12.48% 10.73% 8.04% 5.09% 3.89% 3.14% -
ROE 27.83% 19.59% 16.23% 12.12% 7.82% 9.99% 4.59% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 299.86 320.46 294.29 280.32 260.70 242.61 238.96 16.32%
EPS 51.49 40.95 32.62 23.63 14.08 9.99 7.94 247.35%
DPS 9.17 10.00 7.50 7.50 2.50 2.50 0.00 -
NAPS 1.85 2.09 2.01 1.95 1.80 1.00 1.73 4.56%
Adjusted Per Share Value based on latest NOSH - 50,703
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 27.96 27.43 25.17 23.92 22.30 20.96 20.64 22.40%
EPS 4.80 3.51 2.79 2.02 1.20 0.86 0.69 263.98%
DPS 0.85 0.85 0.64 0.64 0.22 0.22 0.00 -
NAPS 0.1725 0.1789 0.1719 0.1664 0.154 0.0864 0.1495 10.00%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 1.71 1.99 2.40 1.93 0.85 0.87 0.62 -
P/RPS 0.57 0.62 0.82 0.69 0.33 0.36 0.26 68.67%
P/EPS 3.32 4.86 7.36 8.17 6.04 8.71 7.81 -43.43%
EY 30.11 20.58 13.59 12.24 16.57 11.49 12.80 76.78%
DY 5.36 5.03 3.13 3.89 2.94 2.87 0.00 -
P/NAPS 0.92 0.95 1.19 0.99 0.47 0.87 0.36 86.81%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 28/05/08 28/02/08 29/11/07 28/08/07 30/05/07 28/02/07 28/11/06 -
Price 1.77 1.67 2.26 2.29 0.98 0.95 0.80 -
P/RPS 0.59 0.52 0.77 0.82 0.38 0.39 0.33 47.25%
P/EPS 3.44 4.08 6.93 9.69 6.96 9.51 10.08 -51.13%
EY 29.09 24.52 14.43 10.32 14.37 10.52 9.92 104.74%
DY 5.18 5.99 3.32 3.28 2.55 2.63 0.00 -
P/NAPS 0.96 0.80 1.12 1.17 0.54 0.95 0.46 63.23%

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