[CJCEN] YoY Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
28-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 94.23%
YoY- 274.58%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 205,104 154,853 155,873 122,501 108,522 86,496 73,688 18.58%
PBT 22,589 23,050 21,124 6,734 1,532 4,612 2,774 41.79%
Tax -3,501 -3,089 -1,970 -2,525 -650 -2,484 -1,904 10.67%
NP 19,088 19,961 19,153 4,209 881 2,128 870 67.23%
-
NP to SH 19,058 20,540 19,706 4,440 1,185 2,128 870 67.19%
-
Tax Rate 15.50% 13.40% 9.33% 37.50% 42.43% 53.86% 68.64% -
Total Cost 186,016 134,892 136,720 118,292 107,641 84,368 72,817 16.90%
-
Net Worth 137,194 126,438 102,130 88,765 79,703 73,290 67,965 12.40%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 1,988 7,290 3,387 - - - - -
Div Payout % 10.43% 35.49% 17.19% - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 137,194 126,438 102,130 88,765 79,703 73,290 67,965 12.40%
NOSH 74,562 68,345 50,811 51,309 51,091 48,217 44,421 9.00%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 9.31% 12.89% 12.29% 3.44% 0.81% 2.46% 1.18% -
ROE 13.89% 16.25% 19.30% 5.00% 1.49% 2.90% 1.28% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 275.08 226.58 306.77 238.75 212.41 179.39 165.88 8.78%
EPS 25.56 30.05 38.79 8.65 2.32 4.41 1.96 53.36%
DPS 2.67 10.67 6.67 0.00 0.00 0.00 0.00 -
NAPS 1.84 1.85 2.01 1.73 1.56 1.52 1.53 3.11%
Adjusted Per Share Value based on latest NOSH - 51,338
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 34.52 26.06 26.23 20.62 18.26 14.56 12.40 18.58%
EPS 3.21 3.46 3.32 0.75 0.20 0.36 0.15 66.54%
DPS 0.33 1.23 0.57 0.00 0.00 0.00 0.00 -
NAPS 0.2309 0.2128 0.1719 0.1494 0.1341 0.1233 0.1144 12.40%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 1.51 1.09 2.40 0.62 0.69 0.99 1.15 -
P/RPS 0.55 0.48 0.78 0.26 0.32 0.55 0.69 -3.70%
P/EPS 5.91 3.63 6.19 7.16 29.74 22.43 58.67 -31.76%
EY 16.93 27.57 16.16 13.96 3.36 4.46 1.70 46.62%
DY 1.77 9.79 2.78 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.59 1.19 0.36 0.44 0.65 0.75 1.49%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 19/11/09 27/11/08 29/11/07 28/11/06 24/11/05 25/11/04 19/11/03 -
Price 1.96 0.75 2.26 0.80 0.63 1.06 1.21 -
P/RPS 0.71 0.33 0.74 0.34 0.30 0.59 0.73 -0.46%
P/EPS 7.67 2.50 5.83 9.24 27.16 24.02 61.73 -29.33%
EY 13.04 40.07 17.16 10.82 3.68 4.16 1.62 41.52%
DY 1.36 14.22 2.95 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 0.41 1.12 0.46 0.40 0.70 0.79 5.18%

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