[CJCEN] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
28-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 94.23%
YoY- 274.58%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 152,720 139,744 124,541 122,501 117,540 107,864 112,192 22.89%
PBT 19,448 10,400 7,083 6,734 4,982 1,340 2,416 303.19%
Tax -4,070 -2,620 -2,237 -2,525 -2,780 -1,176 -1,058 146.11%
NP 15,378 7,780 4,846 4,209 2,202 164 1,358 406.52%
-
NP to SH 15,992 8,336 5,130 4,440 2,286 220 1,515 383.28%
-
Tax Rate 20.93% 25.19% 31.58% 37.50% 55.80% 87.76% 43.79% -
Total Cost 137,342 131,964 119,695 118,292 115,338 107,700 110,834 15.41%
-
Net Worth 98,809 91,492 90,256 88,765 87,647 82,999 84,962 10.62%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 5,067 - 1,282 - - - - -
Div Payout % 31.69% - 24.99% - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 98,809 91,492 90,256 88,765 87,647 82,999 84,962 10.62%
NOSH 50,671 50,829 51,282 51,309 51,255 50,000 51,182 -0.66%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 10.07% 5.57% 3.89% 3.44% 1.87% 0.15% 1.21% -
ROE 16.18% 9.11% 5.68% 5.00% 2.61% 0.27% 1.78% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 301.39 274.93 242.85 238.75 229.32 215.73 219.20 23.72%
EPS 31.56 16.40 10.00 8.65 4.46 0.44 2.96 386.53%
DPS 10.00 0.00 2.50 0.00 0.00 0.00 0.00 -
NAPS 1.95 1.80 1.76 1.73 1.71 1.66 1.66 11.36%
Adjusted Per Share Value based on latest NOSH - 51,338
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 25.70 23.52 20.96 20.62 19.78 18.15 18.88 22.89%
EPS 2.69 1.40 0.86 0.75 0.38 0.04 0.25 389.51%
DPS 0.85 0.00 0.22 0.00 0.00 0.00 0.00 -
NAPS 0.1663 0.154 0.1519 0.1494 0.1475 0.1397 0.143 10.61%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.93 0.85 0.87 0.62 0.81 0.68 0.62 -
P/RPS 0.64 0.31 0.36 0.26 0.35 0.32 0.28 73.78%
P/EPS 6.12 5.18 8.70 7.16 18.16 154.55 20.95 -56.07%
EY 16.35 19.29 11.50 13.96 5.51 0.65 4.77 127.84%
DY 5.18 0.00 2.87 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.47 0.49 0.36 0.47 0.41 0.37 93.08%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 28/08/07 30/05/07 28/02/07 28/11/06 29/08/06 02/06/06 27/02/06 -
Price 2.29 0.98 0.95 0.80 0.64 0.73 0.80 -
P/RPS 0.76 0.36 0.39 0.34 0.28 0.34 0.36 64.79%
P/EPS 7.26 5.98 9.50 9.24 14.35 165.91 27.03 -58.47%
EY 13.78 16.73 10.53 10.82 6.97 0.60 3.70 140.84%
DY 4.37 0.00 2.63 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 0.54 0.54 0.46 0.37 0.44 0.48 81.41%

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