[CJCEN] YoY Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
28-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 91.84%
YoY- 599.56%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 270,270 173,156 144,398 152,720 117,540 95,992 84,354 21.40%
PBT 34,270 12,882 27,176 19,448 4,982 458 4,880 38.36%
Tax -6,050 -2,334 -3,198 -4,070 -2,780 -392 -2,514 15.75%
NP 28,220 10,548 23,978 15,378 2,202 66 2,366 51.12%
-
NP to SH 28,214 10,448 24,600 15,992 2,286 -298 2,366 51.12%
-
Tax Rate 17.65% 18.12% 11.77% 20.93% 55.80% 85.59% 51.52% -
Total Cost 242,050 162,608 120,420 137,342 115,338 95,926 81,988 19.76%
-
Net Worth 164,145 74,128 118,530 98,809 87,647 51,190 72,029 14.70%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 4,757 - 3,886 5,067 - - - -
Div Payout % 16.86% - 15.80% 31.69% - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 164,145 74,128 118,530 98,809 87,647 51,190 72,029 14.70%
NOSH 79,297 74,128 64,770 50,671 51,255 51,190 47,701 8.83%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 10.44% 6.09% 16.61% 10.07% 1.87% 0.07% 2.80% -
ROE 17.19% 14.09% 20.75% 16.18% 2.61% -0.58% 3.28% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 340.83 233.59 222.94 301.39 229.32 187.52 176.84 11.55%
EPS 35.58 14.08 37.98 31.56 4.46 -0.58 4.96 38.85%
DPS 6.00 0.00 6.00 10.00 0.00 0.00 0.00 -
NAPS 2.07 1.00 1.83 1.95 1.71 1.00 1.51 5.39%
Adjusted Per Share Value based on latest NOSH - 50,703
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 45.48 29.14 24.30 25.70 19.78 16.15 14.20 21.39%
EPS 4.75 1.76 4.14 2.69 0.38 -0.05 0.40 51.01%
DPS 0.80 0.00 0.65 0.85 0.00 0.00 0.00 -
NAPS 0.2762 0.1247 0.1995 0.1663 0.1475 0.0861 0.1212 14.70%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 1.52 1.02 1.59 1.93 0.81 0.68 1.10 -
P/RPS 0.45 0.44 0.71 0.64 0.35 0.36 0.62 -5.19%
P/EPS 4.27 7.24 4.19 6.12 18.16 -116.81 22.18 -24.00%
EY 23.41 13.82 23.89 16.35 5.51 -0.86 4.51 31.56%
DY 3.95 0.00 3.77 5.18 0.00 0.00 0.00 -
P/NAPS 0.73 1.02 0.87 0.99 0.47 0.68 0.73 0.00%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 12/08/10 18/08/09 28/08/08 28/08/07 29/08/06 25/08/05 18/08/04 -
Price 1.62 1.73 1.20 2.29 0.64 0.69 1.00 -
P/RPS 0.48 0.74 0.54 0.76 0.28 0.37 0.57 -2.82%
P/EPS 4.55 12.27 3.16 7.26 14.35 -118.53 20.16 -21.96%
EY 21.96 8.15 31.65 13.78 6.97 -0.84 4.96 28.12%
DY 3.70 0.00 5.00 4.37 0.00 0.00 0.00 -
P/NAPS 0.78 1.73 0.66 1.17 0.37 0.69 0.66 2.82%

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