[CJCEN] YoY Cumulative 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- 191.34%
YoY- 274.58%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 153,828 116,140 116,905 91,876 81,392 64,872 55,266 18.58%
PBT 16,942 17,288 15,843 5,051 1,149 3,459 2,081 41.78%
Tax -2,626 -2,317 -1,478 -1,894 -488 -1,863 -1,428 10.67%
NP 14,316 14,971 14,365 3,157 661 1,596 653 67.21%
-
NP to SH 14,294 15,405 14,780 3,330 889 1,596 653 67.17%
-
Tax Rate 15.50% 13.40% 9.33% 37.50% 42.47% 53.86% 68.62% -
Total Cost 139,512 101,169 102,540 88,719 80,731 63,276 54,613 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 1,491 5,467 2,540 - - - - -
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 10.42% 12.18% 14.47% 3.75% 1.12% 2.18% 0.96% -
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 206.31 169.93 230.08 179.06 159.30 134.54 124.41 8.78%
EPS 19.17 22.54 29.09 6.49 1.74 3.31 1.47 53.36%
DPS 2.00 8.00 5.00 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 25.89 19.54 19.67 15.46 13.70 10.92 9.30 18.58%
EPS 2.41 2.59 2.49 0.56 0.15 0.27 0.11 67.19%
DPS 0.25 0.92 0.43 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 0.73 0.64 1.04 0.35 0.43 0.74 0.92 -3.77%
P/EPS 7.88 4.84 8.25 9.55 39.66 29.91 78.23 -31.76%
EY 12.70 20.68 12.12 10.47 2.52 3.34 1.28 46.53%
DY 1.32 7.34 2.08 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 0.95 0.44 0.98 0.45 0.40 0.79 0.97 -0.34%
P/EPS 10.22 3.33 7.77 12.33 36.21 32.02 82.31 -29.34%
EY 9.78 30.05 12.87 8.11 2.76 3.12 1.21 41.61%
DY 1.02 10.67 2.21 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