[CJCEN] QoQ TTM Result on 30-Jun-2006 [#2]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 37.61%
YoY- 99.92%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 132,511 124,541 122,676 122,966 117,797 112,192 113,198 11.08%
PBT 9,348 7,083 6,317 4,677 2,975 2,414 1,501 238.87%
Tax -2,598 -2,237 -2,462 -2,250 -1,328 -1,055 -403 246.77%
NP 6,750 4,846 3,855 2,427 1,647 1,359 1,098 235.95%
-
NP to SH 7,159 5,130 4,074 2,561 1,861 1,849 1,542 178.55%
-
Tax Rate 27.79% 31.58% 38.97% 48.11% 44.64% 43.70% 26.85% -
Total Cost 125,761 119,695 118,821 120,539 116,150 110,833 112,100 7.97%
-
Net Worth 91,492 51,334 88,814 87,839 82,999 51,311 80,262 9.13%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 1,283 1,283 - - - - - -
Div Payout % 17.93% 25.02% - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 91,492 51,334 88,814 87,839 82,999 51,311 80,262 9.13%
NOSH 50,829 51,334 51,338 51,367 50,000 51,311 51,450 -0.80%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 5.09% 3.89% 3.14% 1.97% 1.40% 1.21% 0.97% -
ROE 7.82% 9.99% 4.59% 2.92% 2.24% 3.60% 1.92% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 260.70 242.61 238.96 239.38 235.59 218.65 220.01 11.98%
EPS 14.08 9.99 7.94 4.99 3.72 3.60 3.00 180.58%
DPS 2.50 2.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.80 1.00 1.73 1.71 1.66 1.00 1.56 10.01%
Adjusted Per Share Value based on latest NOSH - 51,367
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 22.30 20.96 20.64 20.69 19.82 18.88 19.05 11.08%
EPS 1.20 0.86 0.69 0.43 0.31 0.31 0.26 177.46%
DPS 0.22 0.22 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.154 0.0864 0.1495 0.1478 0.1397 0.0863 0.1351 9.13%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.85 0.87 0.62 0.81 0.68 0.62 0.69 -
P/RPS 0.33 0.36 0.26 0.34 0.29 0.28 0.31 4.26%
P/EPS 6.04 8.71 7.81 16.25 18.27 17.21 23.02 -59.04%
EY 16.57 11.49 12.80 6.16 5.47 5.81 4.34 144.47%
DY 2.94 2.87 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.87 0.36 0.47 0.41 0.62 0.44 4.49%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/05/07 28/02/07 28/11/06 29/08/06 02/06/06 27/02/06 24/11/05 -
Price 0.98 0.95 0.80 0.64 0.73 0.80 0.63 -
P/RPS 0.38 0.39 0.33 0.27 0.31 0.37 0.29 19.76%
P/EPS 6.96 9.51 10.08 12.84 19.61 22.20 21.02 -52.17%
EY 14.37 10.52 9.92 7.79 5.10 4.50 4.76 109.02%
DY 2.55 2.63 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.95 0.46 0.37 0.44 0.80 0.40 22.17%

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