[CJCEN] YoY Cumulative Quarter Result on 30-Jun-2007 [#2]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
28-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 283.69%
YoY- 599.56%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Cumulative Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 135,135 86,578 72,199 76,360 58,770 47,996 42,177 21.40%
PBT 17,135 6,441 13,588 9,724 2,491 229 2,440 38.36%
Tax -3,025 -1,167 -1,599 -2,035 -1,390 -196 -1,257 15.75%
NP 14,110 5,274 11,989 7,689 1,101 33 1,183 51.12%
-
NP to SH 14,107 5,224 12,300 7,996 1,143 -149 1,183 51.12%
-
Tax Rate 17.65% 18.12% 11.77% 20.93% 55.80% 85.59% 51.52% -
Total Cost 121,025 81,304 60,210 68,671 57,669 47,963 40,994 19.76%
-
Net Worth 164,145 74,128 118,530 98,809 87,647 51,190 72,029 14.70%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 2,378 - 1,943 2,533 - - - -
Div Payout % 16.86% - 15.80% 31.69% - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 164,145 74,128 118,530 98,809 87,647 51,190 72,029 14.70%
NOSH 79,297 74,128 64,770 50,671 51,255 51,190 47,701 8.83%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 10.44% 6.09% 16.61% 10.07% 1.87% 0.07% 2.80% -
ROE 8.59% 7.05% 10.38% 8.09% 1.30% -0.29% 1.64% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 170.42 116.80 111.47 150.70 114.66 93.76 88.42 11.55%
EPS 17.79 7.04 18.99 15.78 2.23 -0.29 2.48 38.85%
DPS 3.00 0.00 3.00 5.00 0.00 0.00 0.00 -
NAPS 2.07 1.00 1.83 1.95 1.71 1.00 1.51 5.39%
Adjusted Per Share Value based on latest NOSH - 50,703
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 22.74 14.57 12.15 12.85 9.89 8.08 7.10 21.39%
EPS 2.37 0.88 2.07 1.35 0.19 -0.03 0.20 50.96%
DPS 0.40 0.00 0.33 0.43 0.00 0.00 0.00 -
NAPS 0.2762 0.1247 0.1995 0.1663 0.1475 0.0861 0.1212 14.70%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 1.52 1.02 1.59 1.93 0.81 0.68 1.10 -
P/RPS 0.89 0.87 1.43 1.28 0.71 0.73 1.24 -5.37%
P/EPS 8.54 14.47 8.37 12.23 36.32 -233.62 44.35 -23.99%
EY 11.70 6.91 11.94 8.18 2.75 -0.43 2.25 31.60%
DY 1.97 0.00 1.89 2.59 0.00 0.00 0.00 -
P/NAPS 0.73 1.02 0.87 0.99 0.47 0.68 0.73 0.00%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 12/08/10 18/08/09 28/08/08 28/08/07 29/08/06 25/08/05 18/08/04 -
Price 1.62 1.73 1.20 2.29 0.64 0.69 1.00 -
P/RPS 0.95 1.48 1.08 1.52 0.56 0.74 1.13 -2.84%
P/EPS 9.11 24.55 6.32 14.51 28.70 -237.06 40.32 -21.94%
EY 10.98 4.07 15.83 6.89 3.48 -0.42 2.48 28.12%
DY 1.85 0.00 2.50 2.18 0.00 0.00 0.00 -
P/NAPS 0.78 1.73 0.66 1.17 0.37 0.69 0.66 2.82%

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