[CJCEN] QoQ Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
29-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 84.84%
YoY- 343.84%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 72,199 38,077 163,022 116,905 76,360 34,936 124,541 -30.49%
PBT 13,588 10,718 23,659 15,843 9,724 2,600 7,083 54.45%
Tax -1,599 -978 -3,304 -1,478 -2,035 -655 -2,237 -20.07%
NP 11,989 9,740 20,355 14,365 7,689 1,945 4,846 83.02%
-
NP to SH 12,300 9,786 20,831 14,780 7,996 2,084 5,130 79.23%
-
Tax Rate 11.77% 9.12% 13.97% 9.33% 20.93% 25.19% 31.58% -
Total Cost 60,210 28,337 142,667 102,540 68,671 32,991 119,695 -36.77%
-
Net Worth 118,530 102,514 106,314 102,130 98,809 91,492 90,256 19.94%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 1,943 - 5,086 2,540 2,533 - 1,282 31.97%
Div Payout % 15.80% - 24.42% 17.19% 31.69% - 24.99% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 118,530 102,514 106,314 102,130 98,809 91,492 90,256 19.94%
NOSH 64,770 55,413 50,868 50,811 50,671 50,829 51,282 16.86%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 16.61% 25.58% 12.49% 12.29% 10.07% 5.57% 3.89% -
ROE 10.38% 9.55% 19.59% 14.47% 8.09% 2.28% 5.68% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 111.47 68.71 320.48 230.08 150.70 68.73 242.85 -40.52%
EPS 18.99 17.66 40.95 29.09 15.78 4.10 10.00 53.40%
DPS 3.00 0.00 10.00 5.00 5.00 0.00 2.50 12.93%
NAPS 1.83 1.85 2.09 2.01 1.95 1.80 1.76 2.63%
Adjusted Per Share Value based on latest NOSH - 50,823
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 12.15 6.41 27.43 19.67 12.85 5.88 20.96 -30.50%
EPS 2.07 1.65 3.51 2.49 1.35 0.35 0.86 79.69%
DPS 0.33 0.00 0.86 0.43 0.43 0.00 0.22 31.06%
NAPS 0.1995 0.1725 0.1789 0.1719 0.1663 0.154 0.1519 19.94%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.59 1.71 1.99 2.40 1.93 0.85 0.87 -
P/RPS 1.43 2.49 0.62 1.04 1.28 1.24 0.36 151.02%
P/EPS 8.37 9.68 4.86 8.25 12.23 20.73 8.70 -2.54%
EY 11.94 10.33 20.58 12.12 8.18 4.82 11.50 2.53%
DY 1.89 0.00 5.03 2.08 2.59 0.00 2.87 -24.32%
P/NAPS 0.87 0.92 0.95 1.19 0.99 0.47 0.49 46.67%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 28/05/08 28/02/08 29/11/07 28/08/07 30/05/07 28/02/07 -
Price 1.20 1.77 1.67 2.26 2.29 0.98 0.95 -
P/RPS 1.08 2.58 0.52 0.98 1.52 1.43 0.39 97.32%
P/EPS 6.32 10.02 4.08 7.77 14.51 23.90 9.50 -23.81%
EY 15.83 9.98 24.52 12.87 6.89 4.18 10.53 31.26%
DY 2.50 0.00 5.99 2.21 2.18 0.00 2.63 -3.32%
P/NAPS 0.66 0.96 0.80 1.12 1.17 0.54 0.54 14.32%

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