[CJCEN] QoQ TTM 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- 25.63%
YoY- 306.02%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 162,257 158,860 166,161 163,020 149,568 142,130 132,511 14.41%
PBT 25,103 27,522 31,775 23,657 17,873 14,314 9,348 92.85%
Tax -4,143 -2,868 -3,627 -3,304 -1,821 -2,882 -2,598 36.37%
NP 20,960 24,654 28,148 20,353 16,052 11,432 6,750 112.40%
-
NP to SH 21,455 25,134 28,531 20,829 16,579 11,982 7,159 107.45%
-
Tax Rate 16.50% 10.42% 11.41% 13.97% 10.19% 20.13% 27.79% -
Total Cost 141,297 134,206 138,013 142,667 133,516 130,698 125,761 8.05%
-
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 2,543 2,543 5,078 5,078 3,818 3,818 1,283 57.59%
Div Payout % 11.86% 10.12% 17.80% 24.38% 23.03% 31.87% 17.93% -
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 12.92% 15.52% 16.94% 12.48% 10.73% 8.04% 5.09% -
ROE 15.35% 18.51% 27.83% 19.59% 16.23% 12.12% 7.82% -
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 214.77 214.13 299.86 320.46 294.29 280.32 260.70 -12.08%
EPS 28.40 33.88 51.49 40.95 32.62 23.63 14.08 59.43%
DPS 3.37 3.43 9.17 10.00 7.50 7.50 2.50 21.96%
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 27.31 26.73 27.96 27.43 25.17 23.92 22.30 14.42%
EPS 3.61 4.23 4.80 3.51 2.79 2.02 1.20 107.97%
DPS 0.43 0.43 0.85 0.85 0.64 0.64 0.22 56.13%
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 0.51 0.74 0.57 0.62 0.82 0.69 0.33 33.56%
P/EPS 3.84 4.69 3.32 4.86 7.36 8.17 6.04 -26.00%
EY 26.05 21.31 30.11 20.58 13.59 12.24 16.57 35.09%
DY 3.09 2.16 5.36 5.03 3.13 3.89 2.94 3.36%
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 0.35 0.56 0.59 0.52 0.77 0.82 0.38 -5.32%
P/EPS 2.64 3.54 3.44 4.08 6.93 9.69 6.96 -47.50%
EY 37.87 28.23 29.09 24.52 14.43 10.32 14.37 90.45%
DY 4.49 2.86 5.18 5.99 3.32 3.28 2.55 45.66%
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