[CJCEN] YoY Quarter Result on 30-Jun-2008 [#2]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
28-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- -74.3%
YoY- -57.46%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Quarter Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 74,249 75,307 46,973 34,122 41,423 31,804 26,635 18.62%
PBT 10,971 9,520 5,119 2,870 7,123 2,157 455 69.92%
Tax -2,427 -1,946 -845 -621 -1,380 -1,096 -174 55.11%
NP 8,544 7,574 4,274 2,249 5,743 1,061 281 76.62%
-
NP to SH 8,682 7,500 4,192 2,515 5,912 1,089 389 67.75%
-
Tax Rate 22.12% 20.44% 16.51% 21.64% 19.37% 50.81% 38.24% -
Total Cost 65,705 67,733 42,699 31,873 35,680 30,743 26,354 16.43%
-
Net Worth 186,607 163,249 74,097 135,765 98,871 87,839 50,882 24.17%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 3,953 2,365 - 2,225 2,535 - - -
Div Payout % 45.54% 31.55% - 88.50% 42.88% - - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 186,607 163,249 74,097 135,765 98,871 87,839 50,882 24.17%
NOSH 79,071 78,864 74,097 74,188 50,703 51,367 50,882 7.62%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 11.51% 10.06% 9.10% 6.59% 13.86% 3.34% 1.06% -
ROE 4.65% 4.59% 5.66% 1.85% 5.98% 1.24% 0.76% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 93.90 95.49 63.39 45.99 81.70 61.91 52.35 10.22%
EPS 10.98 9.51 5.65 3.39 11.66 2.12 0.76 56.03%
DPS 5.00 3.00 0.00 3.00 5.00 0.00 0.00 -
NAPS 2.36 2.07 1.00 1.83 1.95 1.71 1.00 15.37%
Adjusted Per Share Value based on latest NOSH - 74,188
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 12.49 12.67 7.90 5.74 6.97 5.35 4.48 18.62%
EPS 1.46 1.26 0.71 0.42 0.99 0.18 0.07 65.87%
DPS 0.67 0.40 0.00 0.37 0.43 0.00 0.00 -
NAPS 0.314 0.2747 0.1247 0.2285 0.1664 0.1478 0.0856 24.17%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 1.72 1.52 1.02 1.59 1.93 0.81 0.68 -
P/RPS 1.83 1.59 1.61 3.46 2.36 1.31 1.30 5.86%
P/EPS 15.66 15.98 18.03 46.90 16.55 38.21 88.95 -25.12%
EY 6.38 6.26 5.55 2.13 6.04 2.62 1.12 33.62%
DY 2.91 1.97 0.00 1.89 2.59 0.00 0.00 -
P/NAPS 0.73 0.73 1.02 0.87 0.99 0.47 0.68 1.18%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 16/08/11 12/08/10 18/08/09 28/08/08 28/08/07 29/08/06 25/08/05 -
Price 1.70 1.62 1.73 1.20 2.29 0.64 0.69 -
P/RPS 1.81 1.70 2.73 2.61 2.80 1.03 1.32 5.39%
P/EPS 15.48 17.03 30.58 35.40 19.64 30.19 90.25 -25.45%
EY 6.46 5.87 3.27 2.83 5.09 3.31 1.11 34.09%
DY 2.94 1.85 0.00 2.50 2.18 0.00 0.00 -
P/NAPS 0.72 0.78 1.73 0.66 1.17 0.37 0.69 0.71%

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