[CJCEN] YoY Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 27.81%
YoY- -25.41%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 24/12/03 31/12/03 CAGR
Revenue 163,892 163,022 124,541 112,192 96,678 76,521 76,521 16.43%
PBT 17,089 23,659 7,083 2,416 3,810 3,329 3,327 38.66%
Tax -3,334 -3,304 -2,237 -1,058 -1,779 -2,030 -2,028 10.44%
NP 13,755 20,355 4,846 1,358 2,031 1,299 1,299 60.23%
-
NP to SH 14,767 20,831 5,130 1,515 2,031 1,299 1,299 62.51%
-
Tax Rate 19.51% 13.97% 31.58% 43.79% 46.69% 60.98% 60.96% -
Total Cost 150,137 142,667 119,695 110,834 94,647 75,222 75,222 14.80%
-
Net Worth 129,394 106,314 90,256 84,962 73,502 68,508 67,619 13.84%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 24/12/03 31/12/03 CAGR
Div 3,497 5,086 1,282 - - - - -
Div Payout % 23.68% 24.42% 24.99% - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 24/12/03 31/12/03 CAGR
Net Worth 129,394 106,314 90,256 84,962 73,502 68,508 67,619 13.84%
NOSH 69,942 50,868 51,282 51,182 48,357 44,486 44,486 9.46%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 24/12/03 31/12/03 CAGR
NP Margin 8.39% 12.49% 3.89% 1.21% 2.10% 1.70% 1.70% -
ROE 11.41% 19.59% 5.68% 1.78% 2.76% 1.90% 1.92% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 24/12/03 31/12/03 CAGR
RPS 234.32 320.48 242.85 219.20 199.92 172.01 172.01 6.37%
EPS 21.12 40.95 10.00 2.96 4.20 2.92 2.92 48.48%
DPS 5.00 10.00 2.50 0.00 0.00 0.00 0.00 -
NAPS 1.85 2.09 1.76 1.66 1.52 1.54 1.52 4.00%
Adjusted Per Share Value based on latest NOSH - 51,311
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 24/12/03 31/12/03 CAGR
RPS 27.58 27.43 20.96 18.88 16.27 12.88 12.88 16.42%
EPS 2.49 3.51 0.86 0.25 0.34 0.22 0.22 62.37%
DPS 0.59 0.86 0.22 0.00 0.00 0.00 0.00 -
NAPS 0.2178 0.1789 0.1519 0.143 0.1237 0.1153 0.1138 13.84%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 24/12/03 31/12/03 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 24/12/03 31/12/03 -
Price 0.69 1.99 0.87 0.62 1.09 1.19 1.20 -
P/RPS 0.29 0.62 0.36 0.28 0.55 0.69 0.70 -16.14%
P/EPS 3.27 4.86 8.70 20.95 25.95 40.75 41.10 -39.69%
EY 30.60 20.58 11.50 4.77 3.85 2.45 2.43 65.87%
DY 7.25 5.03 2.87 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.95 0.49 0.37 0.72 0.77 0.79 -14.06%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 24/12/03 31/12/03 CAGR
Date 27/02/09 28/02/08 28/02/07 27/02/06 24/02/05 26/02/04 - -
Price 0.74 1.67 0.95 0.80 0.89 1.60 0.00 -
P/RPS 0.32 0.52 0.39 0.36 0.45 0.93 0.00 -
P/EPS 3.50 4.08 9.50 27.03 21.19 54.79 0.00 -
EY 28.53 24.52 10.53 3.70 4.72 1.83 0.00 -
DY 6.76 5.99 2.63 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.80 0.54 0.48 0.59 1.04 0.00 -

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