[CJCEN] QoQ TTM Result on 31-Mar-2007 [#1]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
30-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 39.55%
YoY- 284.69%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 163,020 149,568 142,130 132,511 124,541 122,676 122,966 20.61%
PBT 23,657 17,873 14,314 9,348 7,083 6,317 4,677 193.79%
Tax -3,304 -1,821 -2,882 -2,598 -2,237 -2,462 -2,250 29.10%
NP 20,353 16,052 11,432 6,750 4,846 3,855 2,427 311.17%
-
NP to SH 20,829 16,579 11,982 7,159 5,130 4,074 2,561 302.88%
-
Tax Rate 13.97% 10.19% 20.13% 27.79% 31.58% 38.97% 48.11% -
Total Cost 142,667 133,516 130,698 125,761 119,695 118,821 120,539 11.85%
-
Net Worth 106,318 102,156 98,871 91,492 51,334 88,814 87,839 13.53%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 5,078 3,818 3,818 1,283 1,283 - - -
Div Payout % 24.38% 23.03% 31.87% 17.93% 25.02% - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 106,318 102,156 98,871 91,492 51,334 88,814 87,839 13.53%
NOSH 50,870 50,823 50,703 50,829 51,334 51,338 51,367 -0.64%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 12.48% 10.73% 8.04% 5.09% 3.89% 3.14% 1.97% -
ROE 19.59% 16.23% 12.12% 7.82% 9.99% 4.59% 2.92% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 320.46 294.29 280.32 260.70 242.61 238.96 239.38 21.40%
EPS 40.95 32.62 23.63 14.08 9.99 7.94 4.99 305.29%
DPS 10.00 7.50 7.50 2.50 2.50 0.00 0.00 -
NAPS 2.09 2.01 1.95 1.80 1.00 1.73 1.71 14.27%
Adjusted Per Share Value based on latest NOSH - 50,829
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 27.43 25.17 23.92 22.30 20.96 20.64 20.69 20.62%
EPS 3.51 2.79 2.02 1.20 0.86 0.69 0.43 303.86%
DPS 0.85 0.64 0.64 0.22 0.22 0.00 0.00 -
NAPS 0.1789 0.1719 0.1664 0.154 0.0864 0.1495 0.1478 13.53%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.99 2.40 1.93 0.85 0.87 0.62 0.81 -
P/RPS 0.62 0.82 0.69 0.33 0.36 0.26 0.34 49.09%
P/EPS 4.86 7.36 8.17 6.04 8.71 7.81 16.25 -55.17%
EY 20.58 13.59 12.24 16.57 11.49 12.80 6.16 122.99%
DY 5.03 3.13 3.89 2.94 2.87 0.00 0.00 -
P/NAPS 0.95 1.19 0.99 0.47 0.87 0.36 0.47 59.65%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 29/11/07 28/08/07 30/05/07 28/02/07 28/11/06 29/08/06 -
Price 1.67 2.26 2.29 0.98 0.95 0.80 0.64 -
P/RPS 0.52 0.77 0.82 0.38 0.39 0.33 0.27 54.61%
P/EPS 4.08 6.93 9.69 6.96 9.51 10.08 12.84 -53.33%
EY 24.52 14.43 10.32 14.37 10.52 9.92 7.79 114.32%
DY 5.99 3.32 3.28 2.55 2.63 0.00 0.00 -
P/NAPS 0.80 1.12 1.17 0.54 0.95 0.46 0.37 66.97%

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