[CJCEN] YoY TTM Result on 30-Sep-2005 [#3]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
24-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 20.37%
YoY- -31.25%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 162,257 149,568 122,676 113,198 86,127 75,836 102,106 8.01%
PBT 25,103 17,873 6,317 1,501 4,708 1,783 4,906 31.23%
Tax -4,143 -1,821 -2,462 -403 -2,465 -1,699 -2,902 6.10%
NP 20,960 16,052 3,855 1,098 2,243 84 2,004 47.82%
-
NP to SH 21,455 16,579 4,074 1,542 2,243 84 2,004 48.40%
-
Tax Rate 16.50% 10.19% 38.97% 26.85% 52.36% 95.29% 59.15% -
Total Cost 141,297 133,516 118,821 112,100 83,884 75,752 100,102 5.90%
-
Net Worth 139,762 102,156 88,814 80,262 74,733 67,806 68,178 12.69%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 2,543 3,818 - - - - 2,229 2.21%
Div Payout % 11.86% 23.03% - - - - 111.24% -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 139,762 102,156 88,814 80,262 74,733 67,806 68,178 12.69%
NOSH 75,547 50,823 51,338 51,450 49,166 44,318 44,561 9.18%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 12.92% 10.73% 3.14% 0.97% 2.60% 0.11% 1.96% -
ROE 15.35% 16.23% 4.59% 1.92% 3.00% 0.12% 2.94% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 214.77 294.29 238.96 220.01 175.17 171.12 229.14 -1.07%
EPS 28.40 32.62 7.94 3.00 4.56 0.19 4.50 35.90%
DPS 3.37 7.50 0.00 0.00 0.00 0.00 5.00 -6.35%
NAPS 1.85 2.01 1.73 1.56 1.52 1.53 1.53 3.21%
Adjusted Per Share Value based on latest NOSH - 51,450
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 27.31 25.17 20.64 19.05 14.49 12.76 17.18 8.02%
EPS 3.61 2.79 0.69 0.26 0.38 0.01 0.34 48.20%
DPS 0.43 0.64 0.00 0.00 0.00 0.00 0.38 2.07%
NAPS 0.2352 0.1719 0.1495 0.1351 0.1258 0.1141 0.1147 12.70%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 1.09 2.40 0.62 0.69 0.99 1.15 1.13 -
P/RPS 0.51 0.82 0.26 0.31 0.57 0.67 0.49 0.66%
P/EPS 3.84 7.36 7.81 23.02 21.70 606.74 25.13 -26.86%
EY 26.05 13.59 12.80 4.34 4.61 0.16 3.98 36.72%
DY 3.09 3.13 0.00 0.00 0.00 0.00 4.42 -5.78%
P/NAPS 0.59 1.19 0.36 0.44 0.65 0.75 0.74 -3.70%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 27/11/08 29/11/07 28/11/06 24/11/05 - 19/11/03 27/11/02 -
Price 0.75 2.26 0.80 0.63 0.00 1.21 1.10 -
P/RPS 0.35 0.77 0.33 0.29 0.00 0.71 0.48 -5.12%
P/EPS 2.64 6.93 10.08 21.02 0.00 638.39 24.46 -30.97%
EY 37.87 14.43 9.92 4.76 0.00 0.16 4.09 44.85%
DY 4.49 3.32 0.00 0.00 0.00 0.00 4.55 -0.22%
P/NAPS 0.41 1.12 0.46 0.40 0.00 0.79 0.72 -8.95%

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