[CJCEN] YoY Cumulative Quarter Result on 30-Jun-2008 [#2]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
28-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 25.69%
YoY- 53.83%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Cumulative Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 141,041 135,135 86,578 72,199 76,360 58,770 47,996 19.67%
PBT 18,971 17,135 6,441 13,588 9,724 2,491 229 108.71%
Tax -4,193 -3,025 -1,167 -1,599 -2,035 -1,390 -196 66.57%
NP 14,778 14,110 5,274 11,989 7,689 1,101 33 176.47%
-
NP to SH 15,124 14,107 5,224 12,300 7,996 1,143 -149 -
-
Tax Rate 22.10% 17.65% 18.12% 11.77% 20.93% 55.80% 85.59% -
Total Cost 126,263 121,025 81,304 60,210 68,671 57,669 47,963 17.49%
-
Net Worth 186,287 164,145 74,128 118,530 98,809 87,647 51,190 24.01%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 3,946 2,378 - 1,943 2,533 - - -
Div Payout % 26.10% 16.86% - 15.80% 31.69% - - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 186,287 164,145 74,128 118,530 98,809 87,647 51,190 24.01%
NOSH 78,935 79,297 74,128 64,770 50,671 51,255 51,190 7.48%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 10.48% 10.44% 6.09% 16.61% 10.07% 1.87% 0.07% -
ROE 8.12% 8.59% 7.05% 10.38% 8.09% 1.30% -0.29% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 178.68 170.42 116.80 111.47 150.70 114.66 93.76 11.34%
EPS 19.16 17.79 7.04 18.99 15.78 2.23 -0.29 -
DPS 5.00 3.00 0.00 3.00 5.00 0.00 0.00 -
NAPS 2.36 2.07 1.00 1.83 1.95 1.71 1.00 15.37%
Adjusted Per Share Value based on latest NOSH - 74,188
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 23.74 22.74 14.57 12.15 12.85 9.89 8.08 19.66%
EPS 2.55 2.37 0.88 2.07 1.35 0.19 -0.03 -
DPS 0.66 0.40 0.00 0.33 0.43 0.00 0.00 -
NAPS 0.3135 0.2762 0.1247 0.1995 0.1663 0.1475 0.0861 24.02%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 1.72 1.52 1.02 1.59 1.93 0.81 0.68 -
P/RPS 0.96 0.89 0.87 1.43 1.28 0.71 0.73 4.66%
P/EPS 8.98 8.54 14.47 8.37 12.23 36.32 -233.62 -
EY 11.14 11.70 6.91 11.94 8.18 2.75 -0.43 -
DY 2.91 1.97 0.00 1.89 2.59 0.00 0.00 -
P/NAPS 0.73 0.73 1.02 0.87 0.99 0.47 0.68 1.18%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 16/08/11 12/08/10 18/08/09 28/08/08 28/08/07 29/08/06 25/08/05 -
Price 1.70 1.62 1.73 1.20 2.29 0.64 0.69 -
P/RPS 0.95 0.95 1.48 1.08 1.52 0.56 0.74 4.24%
P/EPS 8.87 9.11 24.55 6.32 14.51 28.70 -237.06 -
EY 11.27 10.98 4.07 15.83 6.89 3.48 -0.42 -
DY 2.94 1.85 0.00 2.50 2.18 0.00 0.00 -
P/NAPS 0.72 0.78 1.73 0.66 1.17 0.37 0.69 0.71%

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