[CJCEN] QoQ TTM Result on 31-Dec-2001 [#4]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
27-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- -29.75%
YoY- 96.51%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
TTM Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 102,106 93,138 94,844 93,532 96,173 75,665 48,950 63.18%
PBT 4,906 5,207 7,499 8,643 9,872 8,550 5,286 -4.84%
Tax -2,902 -2,876 -3,551 -3,636 -2,745 -2,258 -1,273 73.12%
NP 2,004 2,331 3,948 5,007 7,127 6,292 4,013 -37.02%
-
NP to SH 2,004 2,331 3,948 5,007 7,127 6,292 4,013 -37.02%
-
Tax Rate 59.15% 55.23% 47.35% 42.07% 27.81% 26.41% 24.08% -
Total Cost 100,102 90,807 90,896 88,525 89,046 69,373 44,937 70.48%
-
Net Worth 68,178 67,444 68,663 69,023 68,336 48,918 39,812 43.09%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div 2,229 2,229 2,229 2,229 - - - -
Div Payout % 111.24% 95.63% 56.46% 44.52% - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 68,178 67,444 68,663 69,023 68,336 48,918 39,812 43.09%
NOSH 44,561 44,429 44,615 44,583 44,414 32,189 29,897 30.45%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 1.96% 2.50% 4.16% 5.35% 7.41% 8.32% 8.20% -
ROE 2.94% 3.46% 5.75% 7.25% 10.43% 12.86% 10.08% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 229.14 209.63 212.58 209.79 216.53 235.06 163.72 25.09%
EPS 4.50 5.25 8.85 11.23 16.05 19.55 13.42 -51.70%
DPS 5.00 5.00 5.00 5.00 0.00 0.00 0.00 -
NAPS 1.53 1.518 1.539 1.5482 1.5386 1.5197 1.3316 9.69%
Adjusted Per Share Value based on latest NOSH - 44,583
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 17.18 15.67 15.96 15.74 16.18 12.73 8.24 63.13%
EPS 0.34 0.39 0.66 0.84 1.20 1.06 0.68 -36.97%
DPS 0.38 0.38 0.38 0.38 0.00 0.00 0.00 -
NAPS 0.1147 0.1135 0.1155 0.1162 0.115 0.0823 0.067 43.05%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 - -
Price 1.13 1.46 1.58 2.01 1.25 1.31 0.00 -
P/RPS 0.49 0.70 0.74 0.96 0.58 0.56 0.00 -
P/EPS 25.13 27.83 17.86 17.90 7.79 6.70 0.00 -
EY 3.98 3.59 5.60 5.59 12.84 14.92 0.00 -
DY 4.42 3.42 3.16 2.49 0.00 0.00 0.00 -
P/NAPS 0.74 0.96 1.03 1.30 0.81 0.86 0.00 -
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 27/11/02 29/08/02 30/05/02 27/02/02 28/11/01 - - -
Price 1.10 1.43 1.52 1.63 2.41 0.00 0.00 -
P/RPS 0.48 0.68 0.72 0.78 1.11 0.00 0.00 -
P/EPS 24.46 27.26 17.18 14.51 15.02 0.00 0.00 -
EY 4.09 3.67 5.82 6.89 6.66 0.00 0.00 -
DY 4.55 3.50 3.29 3.07 0.00 0.00 0.00 -
P/NAPS 0.72 0.94 0.99 1.05 1.57 0.00 0.00 -

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