[CJCEN] QoQ TTM Result on 31-Mar-2002 [#1]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
30-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -21.15%
YoY- -1.62%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 98,265 102,106 93,138 94,844 93,532 96,173 75,665 18.97%
PBT 2,647 4,906 5,207 7,499 8,643 9,872 8,550 -54.13%
Tax -1,640 -2,902 -2,876 -3,551 -3,636 -2,745 -2,258 -19.15%
NP 1,007 2,004 2,331 3,948 5,007 7,127 6,292 -70.42%
-
NP to SH 1,007 2,004 2,331 3,948 5,007 7,127 6,292 -70.42%
-
Tax Rate 61.96% 59.15% 55.23% 47.35% 42.07% 27.81% 26.41% -
Total Cost 97,258 100,102 90,807 90,896 88,525 89,046 69,373 25.18%
-
Net Worth 67,568 68,178 67,444 68,663 69,023 68,336 48,918 23.95%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - 2,229 2,229 2,229 2,229 - - -
Div Payout % - 111.24% 95.63% 56.46% 44.52% - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 67,568 68,178 67,444 68,663 69,023 68,336 48,918 23.95%
NOSH 44,453 44,561 44,429 44,615 44,583 44,414 32,189 23.93%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 1.02% 1.96% 2.50% 4.16% 5.35% 7.41% 8.32% -
ROE 1.49% 2.94% 3.46% 5.75% 7.25% 10.43% 12.86% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 221.05 229.14 209.63 212.58 209.79 216.53 235.06 -4.00%
EPS 2.27 4.50 5.25 8.85 11.23 16.05 19.55 -76.10%
DPS 0.00 5.00 5.00 5.00 5.00 0.00 0.00 -
NAPS 1.52 1.53 1.518 1.539 1.5482 1.5386 1.5197 0.01%
Adjusted Per Share Value based on latest NOSH - 44,615
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 16.54 17.18 15.67 15.96 15.74 16.18 12.73 19.01%
EPS 0.17 0.34 0.39 0.66 0.84 1.20 1.06 -70.38%
DPS 0.00 0.38 0.38 0.38 0.38 0.00 0.00 -
NAPS 0.1137 0.1147 0.1135 0.1155 0.1162 0.115 0.0823 23.97%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 -
Price 1.12 1.13 1.46 1.58 2.01 1.25 1.31 -
P/RPS 0.51 0.49 0.70 0.74 0.96 0.58 0.56 -6.02%
P/EPS 49.44 25.13 27.83 17.86 17.90 7.79 6.70 277.64%
EY 2.02 3.98 3.59 5.60 5.59 12.84 14.92 -73.53%
DY 0.00 4.42 3.42 3.16 2.49 0.00 0.00 -
P/NAPS 0.74 0.74 0.96 1.03 1.30 0.81 0.86 -9.50%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 27/02/03 27/11/02 29/08/02 30/05/02 27/02/02 28/11/01 - -
Price 1.05 1.10 1.43 1.52 1.63 2.41 0.00 -
P/RPS 0.47 0.48 0.68 0.72 0.78 1.11 0.00 -
P/EPS 46.35 24.46 27.26 17.18 14.51 15.02 0.00 -
EY 2.16 4.09 3.67 5.82 6.89 6.66 0.00 -
DY 0.00 4.55 3.50 3.29 3.07 0.00 0.00 -
P/NAPS 0.69 0.72 0.94 0.99 1.05 1.57 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