[CJCEN] YoY 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- 183.69%
YoY- 442.88%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 75,307 46,973 34,122 41,423 31,804 26,635 21,086 23.62%
PBT 9,520 5,119 2,870 7,123 2,157 455 1,069 43.94%
Tax -1,946 -845 -621 -1,380 -1,096 -174 -586 22.13%
NP 7,574 4,274 2,249 5,743 1,061 281 483 58.17%
-
NP to SH 7,500 4,192 2,515 5,912 1,089 389 483 57.91%
-
Tax Rate 20.44% 16.51% 21.64% 19.37% 50.81% 38.24% 54.82% -
Total Cost 67,733 42,699 31,873 35,680 30,743 26,354 20,603 21.92%
-
Net Worth 163,249 74,097 135,765 98,871 87,839 50,882 74,421 13.98%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 2,365 - 2,225 2,535 - - - -
Div Payout % 31.55% - 88.50% 42.88% - - - -
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 163,249 74,097 135,765 98,871 87,839 50,882 74,421 13.98%
NOSH 78,864 74,097 74,188 50,703 51,367 50,882 49,285 8.14%
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 10.06% 9.10% 6.59% 13.86% 3.34% 1.06% 2.29% -
ROE 4.59% 5.66% 1.85% 5.98% 1.24% 0.76% 0.65% -
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 95.49 63.39 45.99 81.70 61.91 52.35 42.78 14.31%
EPS 9.51 5.65 3.39 11.66 2.12 0.76 0.98 46.02%
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 12.67 7.90 5.74 6.97 5.35 4.48 3.55 23.60%
EPS 1.26 0.71 0.42 0.99 0.18 0.07 0.08 58.29%
DPS 0.40 0.00 0.37 0.43 0.00 0.00 0.00 -
NAPS 0.2747 0.1247 0.2285 0.1664 0.1478 0.0856 0.1252 13.98%
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 1.59 1.61 3.46 2.36 1.31 1.30 2.57 -7.68%
P/EPS 15.98 18.03 46.90 16.55 38.21 88.95 112.24 -27.72%
EY 6.26 5.55 2.13 6.04 2.62 1.12 0.89 38.39%
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 1.70 2.73 2.61 2.80 1.03 1.32 2.34 -5.18%
P/EPS 17.03 30.58 35.40 19.64 30.19 90.25 102.04 -25.78%
EY 5.87 3.27 2.83 5.09 3.31 1.11 0.98 34.74%
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