[CJCEN] QoQ TTM 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- 25.92%
YoY- 177.45%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 149,568 142,130 132,511 124,541 122,676 122,966 117,797 17.23%
PBT 17,873 14,314 9,348 7,083 6,317 4,677 2,975 230.11%
Tax -1,821 -2,882 -2,598 -2,237 -2,462 -2,250 -1,328 23.40%
NP 16,052 11,432 6,750 4,846 3,855 2,427 1,647 355.64%
-
NP to SH 16,579 11,982 7,159 5,130 4,074 2,561 1,861 329.17%
-
Tax Rate 10.19% 20.13% 27.79% 31.58% 38.97% 48.11% 44.64% -
Total Cost 133,516 130,698 125,761 119,695 118,821 120,539 116,150 9.72%
-
Net Worth 102,156 98,871 91,492 51,334 88,814 87,839 82,999 14.83%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 3,818 3,818 1,283 1,283 - - - -
Div Payout % 23.03% 31.87% 17.93% 25.02% - - - -
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 102,156 98,871 91,492 51,334 88,814 87,839 82,999 14.83%
NOSH 50,823 50,703 50,829 51,334 51,338 51,367 50,000 1.09%
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 10.73% 8.04% 5.09% 3.89% 3.14% 1.97% 1.40% -
ROE 16.23% 12.12% 7.82% 9.99% 4.59% 2.92% 2.24% -
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 294.29 280.32 260.70 242.61 238.96 239.38 235.59 15.97%
EPS 32.62 23.63 14.08 9.99 7.94 4.99 3.72 324.67%
DPS 7.50 7.50 2.50 2.50 0.00 0.00 0.00 -
NAPS 2.01 1.95 1.80 1.00 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 25.17 23.92 22.30 20.96 20.64 20.69 19.82 17.25%
EPS 2.79 2.02 1.20 0.86 0.69 0.43 0.31 332.09%
DPS 0.64 0.64 0.22 0.22 0.00 0.00 0.00 -
NAPS 0.1719 0.1664 0.154 0.0864 0.1495 0.1478 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 0.82 0.69 0.33 0.36 0.26 0.34 0.29 99.83%
P/EPS 7.36 8.17 6.04 8.71 7.81 16.25 18.27 -45.42%
EY 13.59 12.24 16.57 11.49 12.80 6.16 5.47 83.33%
DY 3.13 3.89 2.94 2.87 0.00 0.00 0.00 -
P/NAPS 1.19 0.99 0.47 0.87 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 0.77 0.82 0.38 0.39 0.33 0.27 0.31 83.30%
P/EPS 6.93 9.69 6.96 9.51 10.08 12.84 19.61 -49.98%
EY 14.43 10.32 14.37 10.52 9.92 7.79 5.10 99.91%
DY 3.32 3.28 2.55 2.63 0.00 0.00 0.00 -
P/NAPS 1.12 1.17 0.54 0.95 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