[CJCEN] QoQ Cumulative Quarter Result on 30-Sep-2008 [#3]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
27-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 25.24%
YoY- 4.23%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 86,578 39,605 163,892 116,140 72,199 38,077 163,022 -34.44%
PBT 6,441 1,322 17,089 17,288 13,588 10,718 23,659 -58.02%
Tax -1,167 -322 -3,334 -2,317 -1,599 -978 -3,304 -50.06%
NP 5,274 1,000 13,755 14,971 11,989 9,740 20,355 -59.39%
-
NP to SH 5,224 1,032 14,767 15,405 12,300 9,786 20,831 -60.26%
-
Tax Rate 18.12% 24.36% 19.51% 13.40% 11.77% 9.12% 13.97% -
Total Cost 81,304 38,605 150,137 101,169 60,210 28,337 142,667 -31.28%
-
Net Worth 74,128 138,837 129,394 126,438 118,530 102,514 106,314 -21.38%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - 3,497 5,467 1,943 - 5,086 -
Div Payout % - - 23.68% 35.49% 15.80% - 24.42% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 74,128 138,837 129,394 126,438 118,530 102,514 106,314 -21.38%
NOSH 74,128 74,244 69,942 68,345 64,770 55,413 50,868 28.56%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 6.09% 2.52% 8.39% 12.89% 16.61% 25.58% 12.49% -
ROE 7.05% 0.74% 11.41% 12.18% 10.38% 9.55% 19.59% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 116.80 53.34 234.32 169.93 111.47 68.71 320.48 -49.00%
EPS 7.04 1.39 21.12 22.54 18.99 17.66 40.95 -69.11%
DPS 0.00 0.00 5.00 8.00 3.00 0.00 10.00 -
NAPS 1.00 1.87 1.85 1.85 1.83 1.85 2.09 -38.85%
Adjusted Per Share Value based on latest NOSH - 75,547
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 14.57 6.66 27.58 19.54 12.15 6.41 27.43 -34.43%
EPS 0.88 0.17 2.49 2.59 2.07 1.65 3.51 -60.27%
DPS 0.00 0.00 0.59 0.92 0.33 0.00 0.86 -
NAPS 0.1247 0.2336 0.2178 0.2128 0.1995 0.1725 0.1789 -21.40%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 1.02 0.70 0.69 1.09 1.59 1.71 1.99 -
P/RPS 0.87 1.31 0.29 0.64 1.43 2.49 0.62 25.36%
P/EPS 14.47 50.36 3.27 4.84 8.37 9.68 4.86 107.09%
EY 6.91 1.99 30.60 20.68 11.94 10.33 20.58 -51.72%
DY 0.00 0.00 7.25 7.34 1.89 0.00 5.03 -
P/NAPS 1.02 0.37 0.37 0.59 0.87 0.92 0.95 4.85%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 18/08/09 21/05/09 27/02/09 27/11/08 28/08/08 28/05/08 28/02/08 -
Price 1.73 1.05 0.74 0.75 1.20 1.77 1.67 -
P/RPS 1.48 1.97 0.32 0.44 1.08 2.58 0.52 100.96%
P/EPS 24.55 75.54 3.50 3.33 6.32 10.02 4.08 231.18%
EY 4.07 1.32 28.53 30.05 15.83 9.98 24.52 -69.83%
DY 0.00 0.00 6.76 10.67 2.50 0.00 5.99 -
P/NAPS 1.73 0.56 0.40 0.41 0.66 0.96 0.80 67.30%

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