[CJCEN] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
28-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 36.98%
YoY- 298.53%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 163,892 162,257 158,860 166,161 163,020 149,568 142,130 9.91%
PBT 17,089 25,103 27,522 31,775 23,657 17,873 14,314 12.47%
Tax -3,333 -4,143 -2,868 -3,627 -3,304 -1,821 -2,882 10.12%
NP 13,756 20,960 24,654 28,148 20,353 16,052 11,432 13.06%
-
NP to SH 14,768 21,455 25,134 28,531 20,829 16,579 11,982 14.88%
-
Tax Rate 19.50% 16.50% 10.42% 11.41% 13.97% 10.19% 20.13% -
Total Cost 150,136 141,297 134,206 138,013 142,667 133,516 130,698 9.63%
-
Net Worth 75,138 139,762 135,765 102,514 106,318 102,156 98,871 -16.65%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 1,502 2,543 2,543 5,078 5,078 3,818 3,818 -46.15%
Div Payout % 10.18% 11.86% 10.12% 17.80% 24.38% 23.03% 31.87% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 75,138 139,762 135,765 102,514 106,318 102,156 98,871 -16.65%
NOSH 75,138 75,547 74,188 55,413 50,870 50,823 50,703 29.82%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 8.39% 12.92% 15.52% 16.94% 12.48% 10.73% 8.04% -
ROE 19.65% 15.35% 18.51% 27.83% 19.59% 16.23% 12.12% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 218.12 214.77 214.13 299.86 320.46 294.29 280.32 -15.33%
EPS 19.65 28.40 33.88 51.49 40.95 32.62 23.63 -11.52%
DPS 2.00 3.37 3.43 9.17 10.00 7.50 7.50 -58.40%
NAPS 1.00 1.85 1.83 1.85 2.09 2.01 1.95 -35.80%
Adjusted Per Share Value based on latest NOSH - 55,413
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 27.58 27.31 26.73 27.96 27.43 25.17 23.92 9.90%
EPS 2.49 3.61 4.23 4.80 3.51 2.79 2.02 14.89%
DPS 0.25 0.43 0.43 0.85 0.85 0.64 0.64 -46.41%
NAPS 0.1264 0.2352 0.2285 0.1725 0.1789 0.1719 0.1664 -16.67%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.69 1.09 1.59 1.71 1.99 2.40 1.93 -
P/RPS 0.32 0.51 0.74 0.57 0.62 0.82 0.69 -39.94%
P/EPS 3.51 3.84 4.69 3.32 4.86 7.36 8.17 -42.91%
EY 28.48 26.05 21.31 30.11 20.58 13.59 12.24 75.14%
DY 2.90 3.09 2.16 5.36 5.03 3.13 3.89 -17.70%
P/NAPS 0.69 0.59 0.87 0.92 0.95 1.19 0.99 -21.30%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 27/11/08 28/08/08 28/05/08 28/02/08 29/11/07 28/08/07 -
Price 0.74 0.75 1.20 1.77 1.67 2.26 2.29 -
P/RPS 0.34 0.35 0.56 0.59 0.52 0.77 0.82 -44.24%
P/EPS 3.77 2.64 3.54 3.44 4.08 6.93 9.69 -46.55%
EY 26.56 37.87 28.23 29.09 24.52 14.43 10.32 87.26%
DY 2.70 4.49 2.86 5.18 5.99 3.32 3.28 -12.11%
P/NAPS 0.74 0.41 0.66 0.96 0.80 1.12 1.17 -26.21%

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