[CJCEN] QoQ Annualized 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- -37.16%

YoY- 53.83%

Quarter Report

CJCEN's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Annualized Quarter Result
Revenue	158,420	163,892	154,853	144,398	152,308	163,022	155,873	1.08%
YoY %	-3.34%	5.84%	7.24%	-5.19%	-6.57%	4.59%	-	-
Horiz. %	101.63%	105.14%	99.35%	92.64%	97.71%	104.59%	100.00%	-
PBT	5,288	17,089	23,050	27,176	42,872	23,659	21,124	-60.24%
YoY %	-69.06%	-25.86%	-15.18%	-36.61%	81.21%	12.00%	-	-
Horiz. %	25.03%	80.90%	109.12%	128.65%	202.95%	112.00%	100.00%	-
Tax	-1,288	-3,334	-3,089	-3,198	-3,912	-3,304	-1,970	-24.65%
YoY %	61.37%	-7.93%	3.41%	18.25%	-18.40%	-67.72%	-	-
Horiz. %	65.38%	169.24%	156.80%	162.34%	198.58%	167.72%	100.00%	-
NP	4,000	13,755	19,961	23,978	38,960	20,355	19,153	-64.76%
YoY %	-70.92%	-31.09%	-16.75%	-38.45%	91.40%	6.28%	-	-
Horiz. %	20.88%	71.82%	104.22%	125.19%	203.41%	106.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,128	14,767	20,540	24,600	39,144	20,831	19,706	-64.69%
YoY %	-72.05%	-28.11%	-16.50%	-37.16%	87.91%	5.71%	-	-
Horiz. %	20.95%	74.94%	104.23%	124.84%	198.64%	105.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.36%	19.51%	13.40%	11.77%	9.12%	13.97%	9.33%	-
YoY %	24.86%	45.60%	13.85%	29.06%	-34.72%	49.73%	-	-
Horiz. %	261.09%	209.11%	143.62%	126.15%	97.75%	149.73%	100.00%	-
Total Cost	154,420	150,137	134,892	120,420	113,348	142,667	136,720	8.44%
YoY %	2.85%	11.30%	12.02%	6.24%	-20.55%	4.35%	-	-
Horiz. %	112.95%	109.81%	98.66%	88.08%	82.91%	104.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	138,837	129,394	126,438	118,530	102,514	106,314	102,130	22.69%
YoY %	7.30%	2.34%	6.67%	15.62%	-3.57%	4.10%	-	-
Horiz. %	135.94%	126.70%	123.80%	116.06%	100.38%	104.10%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Dividend
Div	-	3,497	7,290	3,886	-	5,086	3,387	-
YoY %	-	-52.03%	87.60%	0.00%	-	50.16%	-	-
Horiz. %	-	103.25%	215.23%	114.73%	-	150.16%	100.00%	-
Div Payout %	-	23.68%	35.49%	15.80%	-	24.42%	17.19%	-
YoY %	-	-33.28%	124.62%	0.00%	-	42.06%	-	-
Horiz. %	-	137.75%	206.46%	91.91%	-	142.06%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Equity
Net Worth	138,837	129,394	126,438	118,530	102,514	106,314	102,130	22.69%
YoY %	7.30%	2.34%	6.67%	15.62%	-3.57%	4.10%	-	-
Horiz. %	135.94%	126.70%	123.80%	116.06%	100.38%	104.10%	100.00%	-
NOSH	74,244	69,942	68,345	64,770	55,413	50,868	50,811	28.73%
YoY %	6.15%	2.34%	5.52%	16.89%	8.93%	0.11%	-	-
Horiz. %	146.12%	137.65%	134.51%	127.47%	109.06%	100.11%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Ratio Analysis
NP Margin	2.52%	8.39%	12.89%	16.61%	25.58%	12.49%	12.29%	-
YoY %	-69.96%	-34.91%	-22.40%	-35.07%	104.80%	1.63%	-	-
Horiz. %	20.50%	68.27%	104.88%	135.15%	208.14%	101.63%	100.00%	-
ROE	2.97%	11.41%	16.25%	20.75%	38.18%	19.59%	19.30%	-
YoY %	-73.97%	-29.78%	-21.69%	-45.65%	94.90%	1.50%	-	-
Horiz. %	15.39%	59.12%	84.20%	107.51%	197.82%	101.50%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Per Share
RPS	213.38	234.32	226.58	222.94	274.86	320.48	306.77	-21.47%
YoY %	-8.94%	3.42%	1.63%	-18.89%	-14.23%	4.47%	-	-
Horiz. %	69.56%	76.38%	73.86%	72.67%	89.60%	104.47%	100.00%	-
EPS	5.56	21.12	30.05	37.98	70.64	40.95	38.79	-72.57%
YoY %	-73.67%	-29.72%	-20.88%	-46.23%	72.50%	5.57%	-	-
Horiz. %	14.33%	54.45%	77.47%	97.91%	182.11%	105.57%	100.00%	-
DPS	0.00	5.00	10.67	6.00	0.00	10.00	6.67	-
YoY %	0.00%	-53.14%	77.83%	0.00%	0.00%	49.93%	-	-
Horiz. %	0.00%	74.96%	159.97%	89.96%	0.00%	149.93%	100.00%	-
NAPS	1.87	1.85	1.85	1.83	1.85	2.09	2.01	-4.69%
YoY %	1.08%	0.00%	1.09%	-1.08%	-11.48%	3.98%	-	-
Horiz. %	93.03%	92.04%	92.04%	91.04%	92.04%	103.98%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Adjusted Per Share Value based on latest NOSH - 74,188
RPS	26.66	27.58	26.06	24.30	25.63	27.43	26.23	1.08%
YoY %	-3.34%	5.83%	7.24%	-5.19%	-6.56%	4.57%	-	-
Horiz. %	101.64%	105.15%	99.35%	92.64%	97.71%	104.57%	100.00%	-
EPS	0.69	2.49	3.46	4.14	6.59	3.51	3.32	-64.87%
YoY %	-72.29%	-28.03%	-16.43%	-37.18%	87.75%	5.72%	-	-
Horiz. %	20.78%	75.00%	104.22%	124.70%	198.49%	105.72%	100.00%	-
DPS	0.00	0.59	1.23	0.65	0.00	0.86	0.57	-
YoY %	0.00%	-52.03%	89.23%	0.00%	0.00%	50.88%	-	-
Horiz. %	0.00%	103.51%	215.79%	114.04%	0.00%	150.88%	100.00%	-
NAPS	0.2336	0.2178	0.2128	0.1995	0.1725	0.1789	0.1719	22.66%
YoY %	7.25%	2.35%	6.67%	15.65%	-3.58%	4.07%	-	-
Horiz. %	135.89%	126.70%	123.79%	116.06%	100.35%	104.07%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	-
Price	0.70	0.69	1.09	1.59	1.71	1.99	2.40	-
P/RPS	0.33	0.29	0.48	0.71	0.62	0.62	0.78	-43.61%
YoY %	13.79%	-39.58%	-32.39%	14.52%	0.00%	-20.51%	-	-
Horiz. %	42.31%	37.18%	61.54%	91.03%	79.49%	79.49%	100.00%	-
P/EPS	12.59	3.27	3.63	4.19	2.42	4.86	6.19	60.46%
YoY %	285.02%	-9.92%	-13.37%	73.14%	-50.21%	-21.49%	-	-
Horiz. %	203.39%	52.83%	58.64%	67.69%	39.10%	78.51%	100.00%	-
EY	7.94	30.60	27.57	23.89	41.31	20.58	16.16	-37.70%
YoY %	-74.05%	10.99%	15.40%	-42.17%	100.73%	27.35%	-	-
Horiz. %	49.13%	189.36%	170.61%	147.83%	255.63%	127.35%	100.00%	-
DY	0.00	7.25	9.79	3.77	0.00	5.03	2.78	-
YoY %	0.00%	-25.94%	159.68%	0.00%	0.00%	80.94%	-	-
Horiz. %	0.00%	260.79%	352.16%	135.61%	0.00%	180.94%	100.00%	-
P/NAPS	0.37	0.37	0.59	0.87	0.92	0.95	1.19	-54.07%
YoY %	0.00%	-37.29%	-32.18%	-5.43%	-3.16%	-20.17%	-	-
Horiz. %	31.09%	31.09%	49.58%	73.11%	77.31%	79.83%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Price Multiplier on Announcement Date
Date	21/05/09	27/02/09	27/11/08	28/08/08	28/05/08	28/02/08	29/11/07	-
Price	1.05	0.74	0.75	1.20	1.77	1.67	2.26	-
P/RPS	0.49	0.32	0.33	0.54	0.64	0.52	0.74	-24.01%
YoY %	53.12%	-3.03%	-38.89%	-15.62%	23.08%	-29.73%	-	-
Horiz. %	66.22%	43.24%	44.59%	72.97%	86.49%	70.27%	100.00%	-
P/EPS	18.88	3.50	2.50	3.16	2.51	4.08	5.83	118.73%
YoY %	439.43%	40.00%	-20.89%	25.90%	-38.48%	-30.02%	-	-
Horiz. %	323.84%	60.03%	42.88%	54.20%	43.05%	69.98%	100.00%	-
EY	5.30	28.53	40.07	31.65	39.91	24.52	17.16	-54.27%
YoY %	-81.42%	-28.80%	26.60%	-20.70%	62.77%	42.89%	-	-
Horiz. %	30.89%	166.26%	233.51%	184.44%	232.58%	142.89%	100.00%	-
DY	0.00	6.76	14.22	5.00	0.00	5.99	2.95	-
YoY %	0.00%	-52.46%	184.40%	0.00%	0.00%	103.05%	-	-
Horiz. %	0.00%	229.15%	482.03%	169.49%	0.00%	203.05%	100.00%	-
P/NAPS	0.56	0.40	0.41	0.66	0.96	0.80	1.12	-36.97%
YoY %	40.00%	-2.44%	-37.88%	-31.25%	20.00%	-28.57%	-	-
Horiz. %	50.00%	35.71%	36.61%	58.93%	85.71%	71.43%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos