[CJCEN] QoQ Cumulative 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- 25.69%

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
Cumulative Result
Revenue	39,605	163,892	116,140	72,199	38,077	163,022	116,905	-51.37%
YoY %	-75.83%	41.12%	60.86%	89.61%	-76.64%	39.45%	-	-
Horiz. %	33.88%	140.19%	99.35%	61.76%	32.57%	139.45%	100.00%	-
PBT	1,322	17,089	17,288	13,588	10,718	23,659	15,843	-80.87%
YoY %	-92.26%	-1.15%	27.23%	26.78%	-54.70%	49.33%	-	-
Horiz. %	8.34%	107.86%	109.12%	85.77%	67.65%	149.33%	100.00%	-
Tax	-322	-3,334	-2,317	-1,599	-978	-3,304	-1,478	-63.75%
YoY %	90.34%	-43.89%	-44.90%	-63.50%	70.40%	-123.55%	-	-
Horiz. %	21.79%	225.58%	156.77%	108.19%	66.17%	223.55%	100.00%	-
NP	1,000	13,755	14,971	11,989	9,740	20,355	14,365	-83.05%
YoY %	-92.73%	-8.12%	24.87%	23.09%	-52.15%	41.70%	-	-
Horiz. %	6.96%	95.75%	104.22%	83.46%	67.80%	141.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,032	14,767	15,405	12,300	9,786	20,831	14,780	-83.01%
YoY %	-93.01%	-4.14%	25.24%	25.69%	-53.02%	40.94%	-	-
Horiz. %	6.98%	99.91%	104.23%	83.22%	66.21%	140.94%	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	38,605	150,137	101,169	60,210	28,337	142,667	102,540	-47.82%
YoY %	-74.29%	48.40%	68.03%	112.48%	-80.14%	39.13%	-	-
Horiz. %	37.65%	146.42%	98.66%	58.72%	27.64%	139.13%	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	5,467	1,943	-	5,086	2,540	-
YoY %	-	-36.03%	181.37%	0.00%	-	100.24%	-	-
Horiz. %	-	137.68%	215.24%	76.50%	-	200.24%	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	0.74%	11.41%	12.18%	10.38%	9.55%	19.59%	14.47%	-
YoY %	-93.51%	-6.32%	17.34%	8.69%	-51.25%	35.38%	-	-
Horiz. %	5.11%	78.85%	84.17%	71.73%	66.00%	135.38%	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	53.34	234.32	169.93	111.47	68.71	320.48	230.08	-62.22%
YoY %	-77.24%	37.89%	52.44%	62.23%	-78.56%	39.29%	-	-
Horiz. %	23.18%	101.84%	73.86%	48.45%	29.86%	139.29%	100.00%	-
EPS	1.39	21.12	22.54	18.99	17.66	40.95	29.09	-86.80%
YoY %	-93.42%	-6.30%	18.69%	7.53%	-56.87%	40.77%	-	-
Horiz. %	4.78%	72.60%	77.48%	65.28%	60.71%	140.77%	100.00%	-
DPS	0.00	5.00	8.00	3.00	0.00	10.00	5.00	-
YoY %	0.00%	-37.50%	166.67%	0.00%	0.00%	100.00%	-	-
Horiz. %	0.00%	100.00%	160.00%	60.00%	0.00%	200.00%	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	6.66	27.58	19.54	12.15	6.41	27.43	19.67	-51.38%
YoY %	-75.85%	41.15%	60.82%	89.55%	-76.63%	39.45%	-	-
Horiz. %	33.86%	140.21%	99.34%	61.77%	32.59%	139.45%	100.00%	-
EPS	0.17	2.49	2.59	2.07	1.65	3.51	2.49	-83.26%
YoY %	-93.17%	-3.86%	25.12%	25.45%	-52.99%	40.96%	-	-
Horiz. %	6.83%	100.00%	104.02%	83.13%	66.27%	140.96%	100.00%	-
DPS	0.00	0.59	0.92	0.33	0.00	0.86	0.43	-
YoY %	0.00%	-35.87%	178.79%	0.00%	0.00%	100.00%	-	-
Horiz. %	0.00%	137.21%	213.95%	76.74%	0.00%	200.00%	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	1.31	0.29	0.64	1.43	2.49	0.62	1.04	16.61%
YoY %	351.72%	-54.69%	-55.24%	-42.57%	301.61%	-40.38%	-	-
Horiz. %	125.96%	27.88%	61.54%	137.50%	239.42%	59.62%	100.00%	-
P/EPS	50.36	3.27	4.84	8.37	9.68	4.86	8.25	233.63%
YoY %	1,440.06%	-32.44%	-42.17%	-13.53%	99.18%	-41.09%	-	-
Horiz. %	610.42%	39.64%	58.67%	101.45%	117.33%	58.91%	100.00%	-
EY	1.99	30.60	20.68	11.94	10.33	20.58	12.12	-69.98%
YoY %	-93.50%	47.97%	73.20%	15.59%	-49.81%	69.80%	-	-
Horiz. %	16.42%	252.48%	170.63%	98.51%	85.23%	169.80%	100.00%	-
DY	0.00	7.25	7.34	1.89	0.00	5.03	2.08	-
YoY %	0.00%	-1.23%	288.36%	0.00%	0.00%	141.83%	-	-
Horiz. %	0.00%	348.56%	352.88%	90.87%	0.00%	241.83%	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	1.97	0.32	0.44	1.08	2.58	0.52	0.98	59.21%
YoY %	515.62%	-27.27%	-59.26%	-58.14%	396.15%	-46.94%	-	-
Horiz. %	201.02%	32.65%	44.90%	110.20%	263.27%	53.06%	100.00%	-
P/EPS	75.54	3.50	3.33	6.32	10.02	4.08	7.77	354.88%
YoY %	2,058.29%	5.11%	-47.31%	-36.93%	145.59%	-47.49%	-	-
Horiz. %	972.20%	45.05%	42.86%	81.34%	128.96%	52.51%	100.00%	-
EY	1.32	28.53	30.05	15.83	9.98	24.52	12.87	-78.05%
YoY %	-95.37%	-5.06%	89.83%	58.62%	-59.30%	90.52%	-	-
Horiz. %	10.26%	221.68%	233.49%	123.00%	77.54%	190.52%	100.00%	-
DY	0.00	6.76	10.67	2.50	0.00	5.99	2.21	-
YoY %	0.00%	-36.64%	326.80%	0.00%	0.00%	171.04%	-	-
Horiz. %	0.00%	305.88%	482.81%	113.12%	0.00%	271.04%	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