[CJCEN] QoQ Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
28-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 91.84%
YoY- 599.56%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 152,308 163,022 155,873 152,720 139,744 124,541 122,501 15.61%
PBT 42,872 23,659 21,124 19,448 10,400 7,083 6,734 243.11%
Tax -3,912 -3,304 -1,970 -4,070 -2,620 -2,237 -2,525 33.85%
NP 38,960 20,355 19,153 15,378 7,780 4,846 4,209 340.25%
-
NP to SH 39,144 20,831 19,706 15,992 8,336 5,130 4,440 326.19%
-
Tax Rate 9.12% 13.97% 9.33% 20.93% 25.19% 31.58% 37.50% -
Total Cost 113,348 142,667 136,720 137,342 131,964 119,695 118,292 -2.80%
-
Net Worth 102,514 106,314 102,130 98,809 91,492 90,256 88,765 10.06%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 5,086 3,387 5,067 - 1,282 - -
Div Payout % - 24.42% 17.19% 31.69% - 24.99% - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 102,514 106,314 102,130 98,809 91,492 90,256 88,765 10.06%
NOSH 55,413 50,868 50,811 50,671 50,829 51,282 51,309 5.25%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 25.58% 12.49% 12.29% 10.07% 5.57% 3.89% 3.44% -
ROE 38.18% 19.59% 19.30% 16.18% 9.11% 5.68% 5.00% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 274.86 320.48 306.77 301.39 274.93 242.85 238.75 9.83%
EPS 70.64 40.95 38.79 31.56 16.40 10.00 8.65 305.01%
DPS 0.00 10.00 6.67 10.00 0.00 2.50 0.00 -
NAPS 1.85 2.09 2.01 1.95 1.80 1.76 1.73 4.56%
Adjusted Per Share Value based on latest NOSH - 50,703
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 25.63 27.43 26.23 25.70 23.52 20.96 20.62 15.58%
EPS 6.59 3.51 3.32 2.69 1.40 0.86 0.75 325.24%
DPS 0.00 0.86 0.57 0.85 0.00 0.22 0.00 -
NAPS 0.1725 0.1789 0.1719 0.1663 0.154 0.1519 0.1494 10.04%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 1.71 1.99 2.40 1.93 0.85 0.87 0.62 -
P/RPS 0.62 0.62 0.78 0.64 0.31 0.36 0.26 78.39%
P/EPS 2.42 4.86 6.19 6.12 5.18 8.70 7.16 -51.44%
EY 41.31 20.58 16.16 16.35 19.29 11.50 13.96 105.98%
DY 0.00 5.03 2.78 5.18 0.00 2.87 0.00 -
P/NAPS 0.92 0.95 1.19 0.99 0.47 0.49 0.36 86.81%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 28/05/08 28/02/08 29/11/07 28/08/07 30/05/07 28/02/07 28/11/06 -
Price 1.77 1.67 2.26 2.29 0.98 0.95 0.80 -
P/RPS 0.64 0.52 0.74 0.76 0.36 0.39 0.34 52.39%
P/EPS 2.51 4.08 5.83 7.26 5.98 9.50 9.24 -58.02%
EY 39.91 24.52 17.16 13.78 16.73 10.53 10.82 138.53%
DY 0.00 5.99 2.95 4.37 0.00 2.63 0.00 -
P/NAPS 0.96 0.80 1.12 1.17 0.54 0.54 0.46 63.23%

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