[CJCEN] YoY Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 15.54%
YoY- 238.61%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 24/12/03 CAGR
Revenue 210,950 163,892 163,022 124,541 112,192 96,678 76,521 18.33%
PBT 25,538 17,089 23,659 7,083 2,416 3,810 3,329 40.24%
Tax -3,864 -3,334 -3,304 -2,237 -1,058 -1,779 -2,030 11.27%
NP 21,674 13,755 20,355 4,846 1,358 2,031 1,299 59.54%
-
NP to SH 21,686 14,767 20,831 5,130 1,515 2,031 1,299 59.56%
-
Tax Rate 15.13% 19.51% 13.97% 31.58% 43.79% 46.69% 60.98% -
Total Cost 189,276 150,137 142,667 119,695 110,834 94,647 75,222 16.55%
-
Net Worth 145,505 129,394 106,314 90,256 84,962 73,502 68,508 13.31%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 24/12/03 CAGR
Div 4,570 3,497 5,086 1,282 - - - -
Div Payout % 21.08% 23.68% 24.42% 24.99% - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 24/12/03 CAGR
Net Worth 145,505 129,394 106,314 90,256 84,962 73,502 68,508 13.31%
NOSH 76,180 69,942 50,868 51,282 51,182 48,357 44,486 9.33%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 24/12/03 CAGR
NP Margin 10.27% 8.39% 12.49% 3.89% 1.21% 2.10% 1.70% -
ROE 14.90% 11.41% 19.59% 5.68% 1.78% 2.76% 1.90% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 24/12/03 CAGR
RPS 276.91 234.32 320.48 242.85 219.20 199.92 172.01 8.22%
EPS 28.47 21.12 40.95 10.00 2.96 4.20 2.92 45.93%
DPS 6.00 5.00 10.00 2.50 0.00 0.00 0.00 -
NAPS 1.91 1.85 2.09 1.76 1.66 1.52 1.54 3.63%
Adjusted Per Share Value based on latest NOSH - 51,334
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 24/12/03 CAGR
RPS 35.50 27.58 27.43 20.96 18.88 16.27 12.88 18.32%
EPS 3.65 2.49 3.51 0.86 0.25 0.34 0.22 59.39%
DPS 0.77 0.59 0.86 0.22 0.00 0.00 0.00 -
NAPS 0.2449 0.2178 0.1789 0.1519 0.143 0.1237 0.1153 13.31%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 24/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 24/12/03 -
Price 2.00 0.69 1.99 0.87 0.62 1.09 1.19 -
P/RPS 0.72 0.29 0.62 0.36 0.28 0.55 0.69 0.70%
P/EPS 7.03 3.27 4.86 8.70 20.95 25.95 40.75 -25.29%
EY 14.23 30.60 20.58 11.50 4.77 3.85 2.45 33.91%
DY 3.00 7.25 5.03 2.87 0.00 0.00 0.00 -
P/NAPS 1.05 0.37 0.95 0.49 0.37 0.72 0.77 5.28%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 24/12/03 CAGR
Date 25/02/10 27/02/09 28/02/08 28/02/07 27/02/06 24/02/05 26/02/04 -
Price 1.72 0.74 1.67 0.95 0.80 0.89 1.60 -
P/RPS 0.62 0.32 0.52 0.39 0.36 0.45 0.93 -6.50%
P/EPS 6.04 3.50 4.08 9.50 27.03 21.19 54.79 -30.65%
EY 16.55 28.53 24.52 10.53 3.70 4.72 1.83 44.12%
DY 3.49 6.76 5.99 2.63 0.00 0.00 0.00 -
P/NAPS 0.90 0.40 0.80 0.54 0.48 0.59 1.04 -2.37%

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