[CJCEN] QoQ TTM 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- 38.37%
YoY- 306.95%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 158,860 166,161 163,020 149,568 142,130 132,511 124,541 17.63%
PBT 27,522 31,775 23,657 17,873 14,314 9,348 7,083 147.36%
Tax -2,868 -3,627 -3,304 -1,821 -2,882 -2,598 -2,237 18.03%
NP 24,654 28,148 20,353 16,052 11,432 6,750 4,846 196.09%
-
NP to SH 25,134 28,531 20,829 16,579 11,982 7,159 5,130 188.74%
-
Tax Rate 10.42% 11.41% 13.97% 10.19% 20.13% 27.79% 31.58% -
Total Cost 134,206 138,013 142,667 133,516 130,698 125,761 119,695 7.93%
-
Net Worth 135,765 102,514 106,318 102,156 98,871 91,492 51,334 91.35%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 2,543 5,078 5,078 3,818 3,818 1,283 1,283 57.85%
Div Payout % 10.12% 17.80% 24.38% 23.03% 31.87% 17.93% 25.02% -
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 135,765 102,514 106,318 102,156 98,871 91,492 51,334 91.35%
NOSH 74,188 55,413 50,870 50,823 50,703 50,829 51,334 27.85%
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 15.52% 16.94% 12.48% 10.73% 8.04% 5.09% 3.89% -
ROE 18.51% 27.83% 19.59% 16.23% 12.12% 7.82% 9.99% -
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 214.13 299.86 320.46 294.29 280.32 260.70 242.61 -7.99%
EPS 33.88 51.49 40.95 32.62 23.63 14.08 9.99 125.89%
DPS 3.43 9.17 10.00 7.50 7.50 2.50 2.50 23.49%
NAPS 1.83 1.85 2.09 2.01 1.95 1.80 1.00 49.66%
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 26.73 27.96 27.43 25.17 23.92 22.30 20.96 17.61%
EPS 4.23 4.80 3.51 2.79 2.02 1.20 0.86 189.50%
DPS 0.43 0.85 0.85 0.64 0.64 0.22 0.22 56.38%
NAPS 0.2285 0.1725 0.1789 0.1719 0.1664 0.154 0.0864 91.35%
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 0.74 0.57 0.62 0.82 0.69 0.33 0.36 61.73%
P/EPS 4.69 3.32 4.86 7.36 8.17 6.04 8.71 -33.83%
EY 21.31 30.11 20.58 13.59 12.24 16.57 11.49 51.01%
DY 2.16 5.36 5.03 3.13 3.89 2.94 2.87 -17.27%
P/NAPS 0.87 0.92 0.95 1.19 0.99 0.47 0.87 0.00%
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 0.56 0.59 0.52 0.77 0.82 0.38 0.39 27.30%
P/EPS 3.54 3.44 4.08 6.93 9.69 6.96 9.51 -48.28%
EY 28.23 29.09 24.52 14.43 10.32 14.37 10.52 93.22%
DY 2.86 5.18 5.99 3.32 3.28 2.55 2.63 5.75%
P/NAPS 0.66 0.96 0.80 1.12 1.17 0.54 0.95 -21.57%

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