[CJCEN] QoQ 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- -10.83%
YoY- 236.24%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
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 43,941 34,122 38,077 46,117 40,544 41,423 34,936 16.47%
PBT 3,700 2,870 10,718 7,815 6,119 7,123 2,600 26.43%
Tax -718 -621 -978 -1,826 557 -1,380 -655 6.29%
NP 2,982 2,249 9,740 5,989 6,676 5,743 1,945 32.85%
-
NP to SH 3,105 2,515 9,786 6,049 6,784 5,912 2,084 30.35%
-
Tax Rate 19.41% 21.64% 9.12% 23.37% -9.10% 19.37% 25.19% -
Total Cost 40,959 31,873 28,337 40,128 33,868 35,680 32,991 15.46%
-
Net Worth 139,762 135,765 102,514 106,318 102,156 98,871 91,492 32.53%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - 2,225 - 2,543 - 2,535 - -
Div Payout % - 88.50% - 42.05% - 42.88% - -
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 139,762 135,765 102,514 106,318 102,156 98,871 91,492 32.53%
NOSH 75,547 74,188 55,413 50,870 50,823 50,703 50,829 30.14%
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 6.79% 6.59% 25.58% 12.99% 16.47% 13.86% 5.57% -
ROE 2.22% 1.85% 9.55% 5.69% 6.64% 5.98% 2.28% -
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 58.16 45.99 68.71 90.66 79.77 81.70 68.73 -10.50%
EPS 4.11 3.39 17.66 11.89 13.35 11.66 4.10 0.16%
DPS 0.00 3.00 0.00 5.00 0.00 5.00 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 7.39 5.74 6.41 7.76 6.82 6.97 5.88 16.41%
EPS 0.52 0.42 1.65 1.02 1.14 0.99 0.35 30.10%
DPS 0.00 0.37 0.00 0.43 0.00 0.43 0.00 -
NAPS 0.2352 0.2285 0.1725 0.1789 0.1719 0.1664 0.154 32.51%
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 1.87 3.46 2.49 2.20 3.01 2.36 1.24 31.40%
P/EPS 26.52 46.90 9.68 16.74 17.98 16.55 20.73 17.79%
EY 3.77 2.13 10.33 5.98 5.56 6.04 4.82 -15.07%
DY 0.00 1.89 0.00 2.51 0.00 2.59 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 1.29 2.61 2.58 1.84 2.83 2.80 1.43 -6.62%
P/EPS 18.25 35.40 10.02 14.04 16.93 19.64 23.90 -16.41%
EY 5.48 2.83 9.98 7.12 5.91 5.09 4.18 19.72%
DY 0.00 2.50 0.00 2.99 0.00 2.18 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