[CJCEN] YoY Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -10.06%
YoY- 144.41%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 155,873 122,501 108,522 86,496 73,688 103,593 92,161 9.14%
PBT 21,124 6,734 1,532 4,612 2,774 3,926 8,909 15.46%
Tax -1,970 -2,525 -650 -2,484 -1,904 -1,825 -2,804 -5.71%
NP 19,153 4,209 881 2,128 870 2,101 6,105 20.98%
-
NP to SH 19,706 4,440 1,185 2,128 870 2,101 6,105 21.55%
-
Tax Rate 9.33% 37.50% 42.43% 53.86% 68.64% 46.48% 31.47% -
Total Cost 136,720 118,292 107,641 84,368 72,817 101,492 86,056 8.01%
-
Net Worth 102,130 88,765 79,703 73,290 67,965 67,923 55,826 10.58%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 3,387 - - - - - - -
Div Payout % 17.19% - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 102,130 88,765 79,703 73,290 67,965 67,923 55,826 10.58%
NOSH 50,811 51,309 51,091 48,217 44,421 44,394 36,283 5.77%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 12.29% 3.44% 0.81% 2.46% 1.18% 2.03% 6.62% -
ROE 19.30% 5.00% 1.49% 2.90% 1.28% 3.09% 10.94% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 306.77 238.75 212.41 179.39 165.88 233.35 254.00 3.19%
EPS 38.79 8.65 2.32 4.41 1.96 4.73 16.83 14.92%
DPS 6.67 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.01 1.73 1.56 1.52 1.53 1.53 1.5386 4.55%
Adjusted Per Share Value based on latest NOSH - 49,166
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 26.23 20.62 18.26 14.56 12.40 17.43 15.51 9.14%
EPS 3.32 0.75 0.20 0.36 0.15 0.35 1.03 21.52%
DPS 0.57 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1719 0.1494 0.1341 0.1233 0.1144 0.1143 0.0939 10.59%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 -
Price 2.40 0.62 0.69 0.99 1.15 1.13 1.25 -
P/RPS 0.78 0.26 0.32 0.55 0.69 0.48 0.49 8.05%
P/EPS 6.19 7.16 29.74 22.43 58.67 23.87 7.43 -2.99%
EY 16.16 13.96 3.36 4.46 1.70 4.19 13.46 3.09%
DY 2.78 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 0.36 0.44 0.65 0.75 0.74 0.81 6.61%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 29/11/07 28/11/06 24/11/05 25/11/04 19/11/03 27/11/02 28/11/01 -
Price 2.26 0.80 0.63 1.06 1.21 1.10 2.41 -
P/RPS 0.74 0.34 0.30 0.59 0.73 0.47 0.95 -4.07%
P/EPS 5.83 9.24 27.16 24.02 61.73 23.24 14.32 -13.90%
EY 17.16 10.82 3.68 4.16 1.62 4.30 6.98 16.16%
DY 2.95 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 0.46 0.40 0.70 0.79 0.72 1.57 -5.47%

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