[CJCEN] YoY Annualized Quarter Result on 30-Jun-2008 [#2]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
28-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- -37.16%
YoY- 53.83%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 282,082 270,270 173,156 144,398 152,720 117,540 95,992 19.67%
PBT 37,942 34,270 12,882 27,176 19,448 4,982 458 108.71%
Tax -8,386 -6,050 -2,334 -3,198 -4,070 -2,780 -392 66.57%
NP 29,556 28,220 10,548 23,978 15,378 2,202 66 176.47%
-
NP to SH 30,248 28,214 10,448 24,600 15,992 2,286 -298 -
-
Tax Rate 22.10% 17.65% 18.12% 11.77% 20.93% 55.80% 85.59% -
Total Cost 252,526 242,050 162,608 120,420 137,342 115,338 95,926 17.49%
-
Net Worth 186,287 164,145 74,128 118,530 98,809 87,647 51,190 24.01%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 7,893 4,757 - 3,886 5,067 - - -
Div Payout % 26.10% 16.86% - 15.80% 31.69% - - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 186,287 164,145 74,128 118,530 98,809 87,647 51,190 24.01%
NOSH 78,935 79,297 74,128 64,770 50,671 51,255 51,190 7.48%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 10.48% 10.44% 6.09% 16.61% 10.07% 1.87% 0.07% -
ROE 16.24% 17.19% 14.09% 20.75% 16.18% 2.61% -0.58% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 357.36 340.83 233.59 222.94 301.39 229.32 187.52 11.34%
EPS 38.32 35.58 14.08 37.98 31.56 4.46 -0.58 -
DPS 10.00 6.00 0.00 6.00 10.00 0.00 0.00 -
NAPS 2.36 2.07 1.00 1.83 1.95 1.71 1.00 15.37%
Adjusted Per Share Value based on latest NOSH - 74,188
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 47.47 45.48 29.14 24.30 25.70 19.78 16.15 19.67%
EPS 5.09 4.75 1.76 4.14 2.69 0.38 -0.05 -
DPS 1.33 0.80 0.00 0.65 0.85 0.00 0.00 -
NAPS 0.3135 0.2762 0.1247 0.1995 0.1663 0.1475 0.0861 24.02%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 1.72 1.52 1.02 1.59 1.93 0.81 0.68 -
P/RPS 0.48 0.45 0.44 0.71 0.64 0.35 0.36 4.90%
P/EPS 4.49 4.27 7.24 4.19 6.12 18.16 -116.81 -
EY 22.28 23.41 13.82 23.89 16.35 5.51 -0.86 -
DY 5.81 3.95 0.00 3.77 5.18 0.00 0.00 -
P/NAPS 0.73 0.73 1.02 0.87 0.99 0.47 0.68 1.18%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 16/08/11 12/08/10 18/08/09 28/08/08 28/08/07 29/08/06 25/08/05 -
Price 1.70 1.62 1.73 1.20 2.29 0.64 0.69 -
P/RPS 0.48 0.48 0.74 0.54 0.76 0.28 0.37 4.43%
P/EPS 4.44 4.55 12.27 3.16 7.26 14.35 -118.53 -
EY 22.54 21.96 8.15 31.65 13.78 6.97 -0.84 -
DY 5.88 3.70 0.00 5.00 4.37 0.00 0.00 -
P/NAPS 0.72 0.78 1.73 0.66 1.17 0.37 0.69 0.71%

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