[CJCEN] YoY Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
24-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 497.76%
YoY- -44.3%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 154,853 155,873 122,501 108,522 86,496 73,688 103,593 6.92%
PBT 23,050 21,124 6,734 1,532 4,612 2,774 3,926 34.27%
Tax -3,089 -1,970 -2,525 -650 -2,484 -1,904 -1,825 9.15%
NP 19,961 19,153 4,209 881 2,128 870 2,101 45.48%
-
NP to SH 20,540 19,706 4,440 1,185 2,128 870 2,101 46.17%
-
Tax Rate 13.40% 9.33% 37.50% 42.43% 53.86% 68.64% 46.48% -
Total Cost 134,892 136,720 118,292 107,641 84,368 72,817 101,492 4.85%
-
Net Worth 126,438 102,130 88,765 79,703 73,290 67,965 67,923 10.90%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 7,290 3,387 - - - - - -
Div Payout % 35.49% 17.19% - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 126,438 102,130 88,765 79,703 73,290 67,965 67,923 10.90%
NOSH 68,345 50,811 51,309 51,091 48,217 44,421 44,394 7.44%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 12.89% 12.29% 3.44% 0.81% 2.46% 1.18% 2.03% -
ROE 16.25% 19.30% 5.00% 1.49% 2.90% 1.28% 3.09% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 226.58 306.77 238.75 212.41 179.39 165.88 233.35 -0.48%
EPS 30.05 38.79 8.65 2.32 4.41 1.96 4.73 36.05%
DPS 10.67 6.67 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.85 2.01 1.73 1.56 1.52 1.53 1.53 3.21%
Adjusted Per Share Value based on latest NOSH - 51,450
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 26.06 26.23 20.62 18.26 14.56 12.40 17.43 6.92%
EPS 3.46 3.32 0.75 0.20 0.36 0.15 0.35 46.44%
DPS 1.23 0.57 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2128 0.1719 0.1494 0.1341 0.1233 0.1144 0.1143 10.90%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 1.09 2.40 0.62 0.69 0.99 1.15 1.13 -
P/RPS 0.48 0.78 0.26 0.32 0.55 0.69 0.48 0.00%
P/EPS 3.63 6.19 7.16 29.74 22.43 58.67 23.87 -26.91%
EY 27.57 16.16 13.96 3.36 4.46 1.70 4.19 36.85%
DY 9.79 2.78 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 1.19 0.36 0.44 0.65 0.75 0.74 -3.70%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 27/11/08 29/11/07 28/11/06 24/11/05 25/11/04 19/11/03 27/11/02 -
Price 0.75 2.26 0.80 0.63 1.06 1.21 1.10 -
P/RPS 0.33 0.74 0.34 0.30 0.59 0.73 0.47 -5.71%
P/EPS 2.50 5.83 9.24 27.16 24.02 61.73 23.24 -31.01%
EY 40.07 17.16 10.82 3.68 4.16 1.62 4.30 45.01%
DY 14.22 2.95 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 1.12 0.46 0.40 0.70 0.79 0.72 -8.95%

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