[CJCEN] QoQ Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 5.71%
YoY- 306.06%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 154,853 144,398 152,308 163,022 155,873 152,720 139,744 7.06%
PBT 23,050 27,176 42,872 23,659 21,124 19,448 10,400 69.74%
Tax -3,089 -3,198 -3,912 -3,304 -1,970 -4,070 -2,620 11.57%
NP 19,961 23,978 38,960 20,355 19,153 15,378 7,780 87.09%
-
NP to SH 20,540 24,600 39,144 20,831 19,706 15,992 8,336 82.13%
-
Tax Rate 13.40% 11.77% 9.12% 13.97% 9.33% 20.93% 25.19% -
Total Cost 134,892 120,420 113,348 142,667 136,720 137,342 131,964 1.46%
-
Net Worth 126,438 118,530 102,514 106,314 102,130 98,809 91,492 23.99%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 7,290 3,886 - 5,086 3,387 5,067 - -
Div Payout % 35.49% 15.80% - 24.42% 17.19% 31.69% - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 126,438 118,530 102,514 106,314 102,130 98,809 91,492 23.99%
NOSH 68,345 64,770 55,413 50,868 50,811 50,671 50,829 21.75%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 12.89% 16.61% 25.58% 12.49% 12.29% 10.07% 5.57% -
ROE 16.25% 20.75% 38.18% 19.59% 19.30% 16.18% 9.11% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 226.58 222.94 274.86 320.48 306.77 301.39 274.93 -12.06%
EPS 30.05 37.98 70.64 40.95 38.79 31.56 16.40 49.57%
DPS 10.67 6.00 0.00 10.00 6.67 10.00 0.00 -
NAPS 1.85 1.83 1.85 2.09 2.01 1.95 1.80 1.83%
Adjusted Per Share Value based on latest NOSH - 50,870
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 26.06 24.30 25.63 27.43 26.23 25.70 23.52 7.05%
EPS 3.46 4.14 6.59 3.51 3.32 2.69 1.40 82.49%
DPS 1.23 0.65 0.00 0.86 0.57 0.85 0.00 -
NAPS 0.2128 0.1995 0.1725 0.1789 0.1719 0.1663 0.154 23.98%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.09 1.59 1.71 1.99 2.40 1.93 0.85 -
P/RPS 0.48 0.71 0.62 0.62 0.78 0.64 0.31 33.73%
P/EPS 3.63 4.19 2.42 4.86 6.19 6.12 5.18 -21.05%
EY 27.57 23.89 41.31 20.58 16.16 16.35 19.29 26.80%
DY 9.79 3.77 0.00 5.03 2.78 5.18 0.00 -
P/NAPS 0.59 0.87 0.92 0.95 1.19 0.99 0.47 16.32%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 27/11/08 28/08/08 28/05/08 28/02/08 29/11/07 28/08/07 30/05/07 -
Price 0.75 1.20 1.77 1.67 2.26 2.29 0.98 -
P/RPS 0.33 0.54 0.64 0.52 0.74 0.76 0.36 -5.62%
P/EPS 2.50 3.16 2.51 4.08 5.83 7.26 5.98 -44.00%
EY 40.07 31.65 39.91 24.52 17.16 13.78 16.73 78.72%
DY 14.22 5.00 0.00 5.99 2.95 4.37 0.00 -
P/NAPS 0.41 0.66 0.96 0.80 1.12 1.17 0.54 -16.73%

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