[CJCEN] YoY 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- 100.83%
YoY- 224.48%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 67,251 43,941 40,544 33,106 33,396 22,695 18,210 24.30%
PBT 10,502 3,700 6,119 2,560 920 1,019 818 52.96%
Tax -1,459 -718 557 -504 -292 -606 -428 22.65%
NP 9,043 2,982 6,676 2,056 628 413 390 68.78%
-
NP to SH 9,071 3,105 6,784 2,187 674 413 390 68.87%
-
Tax Rate 13.89% 19.41% -9.10% 19.69% 31.74% 59.47% 52.32% -
Total Cost 58,208 40,959 33,868 31,050 32,768 22,282 17,820 21.78%
-
Net Worth 138,604 139,762 102,156 88,814 80,262 74,733 67,806 12.64%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 1,506 - - - - - - -
Div Payout % 16.61% - - - - - - -
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 138,604 139,762 102,156 88,814 80,262 74,733 67,806 12.64%
NOSH 75,328 75,547 50,823 51,338 51,450 49,166 44,318 9.23%
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 13.45% 6.79% 16.47% 6.21% 1.88% 1.82% 2.14% -
ROE 6.54% 2.22% 6.64% 2.46% 0.84% 0.55% 0.58% -
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 89.28 58.16 79.77 64.49 64.91 46.16 41.09 13.79%
EPS 12.04 4.11 13.35 4.26 1.31 0.84 0.88 54.59%
DPS 2.00 0.00 0.00 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 11.32 7.39 6.82 5.57 5.62 3.82 3.06 24.33%
EPS 1.53 0.52 1.14 0.37 0.11 0.07 0.07 67.13%
DPS 0.25 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2333 0.2352 0.1719 0.1495 0.1351 0.1258 0.1141 12.64%
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 1.69 1.87 3.01 0.96 1.06 2.14 2.80 -8.06%
P/EPS 12.54 26.52 17.98 14.55 52.67 117.86 130.68 -32.31%
EY 7.97 3.77 5.56 6.87 1.90 0.85 0.77 47.57%
DY 1.32 0.00 0.00 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 2.20 1.29 2.83 1.24 0.97 2.30 2.94 -4.71%
P/EPS 16.28 18.25 16.93 18.78 48.09 126.19 137.50 -29.90%
EY 6.14 5.48 5.91 5.33 2.08 0.79 0.73 42.56%
DY 1.02 0.00 0.00 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