[CJCEN] QoQ Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
30-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 62.5%
YoY- 3689.09%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 163,022 155,873 152,720 139,744 124,541 122,501 117,540 24.29%
PBT 23,659 21,124 19,448 10,400 7,083 6,734 4,982 181.72%
Tax -3,304 -1,970 -4,070 -2,620 -2,237 -2,525 -2,780 12.16%
NP 20,355 19,153 15,378 7,780 4,846 4,209 2,202 338.67%
-
NP to SH 20,831 19,706 15,992 8,336 5,130 4,440 2,286 334.51%
-
Tax Rate 13.97% 9.33% 20.93% 25.19% 31.58% 37.50% 55.80% -
Total Cost 142,667 136,720 137,342 131,964 119,695 118,292 115,338 15.18%
-
Net Worth 106,314 102,130 98,809 91,492 90,256 88,765 87,647 13.69%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 5,086 3,387 5,067 - 1,282 - - -
Div Payout % 24.42% 17.19% 31.69% - 24.99% - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 106,314 102,130 98,809 91,492 90,256 88,765 87,647 13.69%
NOSH 50,868 50,811 50,671 50,829 51,282 51,309 51,255 -0.50%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 12.49% 12.29% 10.07% 5.57% 3.89% 3.44% 1.87% -
ROE 19.59% 19.30% 16.18% 9.11% 5.68% 5.00% 2.61% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 320.48 306.77 301.39 274.93 242.85 238.75 229.32 24.92%
EPS 40.95 38.79 31.56 16.40 10.00 8.65 4.46 336.70%
DPS 10.00 6.67 10.00 0.00 2.50 0.00 0.00 -
NAPS 2.09 2.01 1.95 1.80 1.76 1.73 1.71 14.27%
Adjusted Per Share Value based on latest NOSH - 50,829
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 27.43 26.23 25.70 23.52 20.96 20.62 19.78 24.28%
EPS 3.51 3.32 2.69 1.40 0.86 0.75 0.38 338.45%
DPS 0.86 0.57 0.85 0.00 0.22 0.00 0.00 -
NAPS 0.1789 0.1719 0.1663 0.154 0.1519 0.1494 0.1475 13.69%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.99 2.40 1.93 0.85 0.87 0.62 0.81 -
P/RPS 0.62 0.78 0.64 0.31 0.36 0.26 0.35 46.25%
P/EPS 4.86 6.19 6.12 5.18 8.70 7.16 18.16 -58.37%
EY 20.58 16.16 16.35 19.29 11.50 13.96 5.51 140.15%
DY 5.03 2.78 5.18 0.00 2.87 0.00 0.00 -
P/NAPS 0.95 1.19 0.99 0.47 0.49 0.36 0.47 59.65%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 29/11/07 28/08/07 30/05/07 28/02/07 28/11/06 29/08/06 -
Price 1.67 2.26 2.29 0.98 0.95 0.80 0.64 -
P/RPS 0.52 0.74 0.76 0.36 0.39 0.34 0.28 50.91%
P/EPS 4.08 5.83 7.26 5.98 9.50 9.24 14.35 -56.66%
EY 24.52 17.16 13.78 16.73 10.53 10.82 6.97 130.77%
DY 5.99 2.95 4.37 0.00 2.63 0.00 0.00 -
P/NAPS 0.80 1.12 1.17 0.54 0.54 0.46 0.37 66.97%

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