[CJCEN] QoQ 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- 15.84%
YoY- 3689.09%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
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 46,117 40,544 41,423 34,936 32,665 33,106 31,804 28.02%
PBT 7,815 6,119 7,123 2,600 2,031 2,560 2,157 135.34%
Tax -1,826 557 -1,380 -655 -343 -504 -1,096 40.40%
NP 5,989 6,676 5,743 1,945 1,688 2,056 1,061 216.02%
-
NP to SH 6,049 6,784 5,912 2,084 1,799 2,187 1,089 212.66%
-
Tax Rate 23.37% -9.10% 19.37% 25.19% 16.89% 19.69% 50.81% -
Total Cost 40,128 33,868 35,680 32,991 30,977 31,050 30,743 19.37%
-
Net Worth 106,318 102,156 98,871 91,492 51,334 88,814 87,839 13.53%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 2,543 - 2,535 - 1,283 - - -
Div Payout % 42.05% - 42.88% - 71.34% - - -
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 106,318 102,156 98,871 91,492 51,334 88,814 87,839 13.53%
NOSH 50,870 50,823 50,703 50,829 51,334 51,338 51,367 -0.64%
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 12.99% 16.47% 13.86% 5.57% 5.17% 6.21% 3.34% -
ROE 5.69% 6.64% 5.98% 2.28% 3.50% 2.46% 1.24% -
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 90.66 79.77 81.70 68.73 63.63 64.49 61.91 28.86%
EPS 11.89 13.35 11.66 4.10 3.51 4.26 2.12 214.67%
DPS 5.00 0.00 5.00 0.00 2.50 0.00 0.00 -
NAPS 2.09 2.01 1.95 1.80 1.00 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 7.76 6.82 6.97 5.88 5.50 5.57 5.35 28.04%
EPS 1.02 1.14 0.99 0.35 0.30 0.37 0.18 216.84%
DPS 0.43 0.00 0.43 0.00 0.22 0.00 0.00 -
NAPS 0.1789 0.1719 0.1664 0.154 0.0864 0.1495 0.1478 13.53%
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 2.20 3.01 2.36 1.24 1.37 0.96 1.31 41.15%
P/EPS 16.74 17.98 16.55 20.73 24.83 14.55 38.21 -42.22%
EY 5.98 5.56 6.04 4.82 4.03 6.87 2.62 73.09%
DY 2.51 0.00 2.59 0.00 2.87 0.00 0.00 -
P/NAPS 0.95 1.19 0.99 0.47 0.87 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 1.84 2.83 2.80 1.43 1.49 1.24 1.03 47.07%
P/EPS 14.04 16.93 19.64 23.90 27.11 18.78 30.19 -39.89%
EY 7.12 5.91 5.09 4.18 3.69 5.33 3.31 66.40%
DY 2.99 0.00 2.18 0.00 2.63 0.00 0.00 -
P/NAPS 0.80 1.12 1.17 0.54 0.95 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