[CJCEN] YoY Annualized Quarter Result on 31-Dec-2004 [#4]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
24-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -4.56%
YoY- 56.35%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 24/12/03 31/12/03 31/12/02 CAGR
Revenue 163,022 124,541 112,192 96,678 76,521 76,521 98,265 10.64%
PBT 23,659 7,083 2,416 3,810 3,329 3,327 2,647 54.93%
Tax -3,304 -2,237 -1,058 -1,779 -2,030 -2,028 -1,640 15.02%
NP 20,355 4,846 1,358 2,031 1,299 1,299 1,007 82.38%
-
NP to SH 20,831 5,130 1,515 2,031 1,299 1,299 1,007 83.22%
-
Tax Rate 13.97% 31.58% 43.79% 46.69% 60.98% 60.96% 61.96% -
Total Cost 142,667 119,695 110,834 94,647 75,222 75,222 97,258 7.95%
-
Net Worth 106,314 90,256 84,962 73,502 68,508 67,619 67,429 9.52%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 24/12/03 31/12/03 31/12/02 CAGR
Div 5,086 1,282 - - - - - -
Div Payout % 24.42% 24.99% - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 24/12/03 31/12/03 31/12/02 CAGR
Net Worth 106,314 90,256 84,962 73,502 68,508 67,619 67,429 9.52%
NOSH 50,868 51,282 51,182 48,357 44,486 44,486 44,361 2.77%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 24/12/03 31/12/03 31/12/02 CAGR
NP Margin 12.49% 3.89% 1.21% 2.10% 1.70% 1.70% 1.02% -
ROE 19.59% 5.68% 1.78% 2.76% 1.90% 1.92% 1.49% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 24/12/03 31/12/03 31/12/02 CAGR
RPS 320.48 242.85 219.20 199.92 172.01 172.01 221.51 7.66%
EPS 40.95 10.00 2.96 4.20 2.92 2.92 2.27 78.28%
DPS 10.00 2.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.09 1.76 1.66 1.52 1.54 1.52 1.52 6.57%
Adjusted Per Share Value based on latest NOSH - 48,988
31/12/07 31/12/06 31/12/05 31/12/04 24/12/03 31/12/03 31/12/02 CAGR
RPS 27.43 20.96 18.88 16.27 12.88 12.88 16.54 10.64%
EPS 3.51 0.86 0.25 0.34 0.22 0.22 0.17 83.15%
DPS 0.86 0.22 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1789 0.1519 0.143 0.1237 0.1153 0.1138 0.1135 9.52%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 24/12/03 31/12/03 31/12/02 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 24/12/03 31/12/03 31/12/02 -
Price 1.99 0.87 0.62 1.09 1.19 1.20 1.12 -
P/RPS 0.62 0.36 0.28 0.55 0.69 0.70 0.51 3.98%
P/EPS 4.86 8.70 20.95 25.95 40.75 41.10 49.34 -37.07%
EY 20.58 11.50 4.77 3.85 2.45 2.43 2.03 58.88%
DY 5.03 2.87 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.49 0.37 0.72 0.77 0.79 0.74 5.12%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 24/12/03 31/12/03 31/12/02 CAGR
Date 28/02/08 28/02/07 27/02/06 24/02/05 26/02/04 - 27/02/03 -
Price 1.67 0.95 0.80 0.89 1.60 0.00 1.05 -
P/RPS 0.52 0.39 0.36 0.45 0.93 0.00 0.47 2.04%
P/EPS 4.08 9.50 27.03 21.19 54.79 0.00 46.26 -38.45%
EY 24.52 10.53 3.70 4.72 1.83 0.00 2.16 62.51%
DY 5.99 2.63 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.54 0.48 0.59 1.04 0.00 0.69 3.00%

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