[CJCEN] YoY TTM Result on 31-Dec-2005 [#4]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 19.91%
YoY- -9.01%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
TTM Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 24/12/03 31/12/03 CAGR
Revenue 163,892 163,020 124,541 112,192 96,678 76,521 79,251 15.62%
PBT 17,089 23,657 7,083 2,414 3,811 3,330 3,913 34.24%
Tax -3,333 -3,304 -2,237 -1,055 -1,779 -2,030 -2,187 8.78%
NP 13,756 20,353 4,846 1,359 2,032 1,300 1,726 51.38%
-
NP to SH 14,768 20,829 5,130 1,849 2,032 1,300 1,726 53.55%
-
Tax Rate 19.50% 13.97% 31.58% 43.70% 46.68% 60.96% 55.89% -
Total Cost 150,136 142,667 119,695 110,833 94,646 75,221 77,525 14.11%
-
Net Worth 75,138 106,318 51,334 51,311 74,462 68,715 67,823 2.06%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 24/12/03 31/12/03 CAGR
Div 1,502 5,078 1,283 - - - - -
Div Payout % 10.18% 24.38% 25.02% - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 24/12/03 31/12/03 CAGR
Net Worth 75,138 106,318 51,334 51,311 74,462 68,715 67,823 2.06%
NOSH 75,138 50,870 51,334 51,311 48,988 44,620 44,620 10.97%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 24/12/03 31/12/03 CAGR
NP Margin 8.39% 12.48% 3.89% 1.21% 2.10% 1.70% 2.18% -
ROE 19.65% 19.59% 9.99% 3.60% 2.73% 1.89% 2.54% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 24/12/03 31/12/03 CAGR
RPS 218.12 320.46 242.61 218.65 197.35 171.49 177.61 4.19%
EPS 19.65 40.95 9.99 3.60 4.15 2.91 3.87 38.34%
DPS 2.00 10.00 2.50 0.00 0.00 0.00 0.00 -
NAPS 1.00 2.09 1.00 1.00 1.52 1.54 1.52 -8.02%
Adjusted Per Share Value based on latest NOSH - 51,311
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 24/12/03 31/12/03 CAGR
RPS 27.58 27.43 20.96 18.88 16.27 12.88 13.34 15.61%
EPS 2.49 3.51 0.86 0.31 0.34 0.22 0.29 53.65%
DPS 0.25 0.85 0.22 0.00 0.00 0.00 0.00 -
NAPS 0.1264 0.1789 0.0864 0.0863 0.1253 0.1156 0.1141 2.06%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 24/12/03 31/12/03 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 24/12/03 31/12/03 -
Price 0.69 1.99 0.87 0.62 1.09 1.19 1.20 -
P/RPS 0.32 0.62 0.36 0.28 0.55 0.69 0.68 -13.97%
P/EPS 3.51 4.86 8.71 17.21 26.28 40.85 31.02 -35.29%
EY 28.48 20.58 11.49 5.81 3.81 2.45 3.22 54.57%
DY 2.90 5.03 2.87 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.95 0.87 0.62 0.72 0.77 0.79 -2.66%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 24/12/03 31/12/03 CAGR
Date 27/02/09 28/02/08 28/02/07 27/02/06 24/02/05 26/02/04 - -
Price 0.74 1.67 0.95 0.80 0.89 1.60 0.00 -
P/RPS 0.34 0.52 0.39 0.37 0.45 0.93 0.00 -
P/EPS 3.77 4.08 9.51 22.20 21.46 54.92 0.00 -
EY 26.56 24.52 10.52 4.50 4.66 1.82 0.00 -
DY 2.70 5.99 2.63 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.80 0.95 0.80 0.59 1.04 0.00 -

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