[CJCEN] YoY Quarter Result on 30-Sep-2007 [#3]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
29-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 14.75%
YoY- 210.2%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 71,571 67,251 43,941 40,544 33,106 33,396 22,695 21.08%
PBT 9,859 10,502 3,700 6,119 2,560 920 1,019 45.94%
Tax -1,834 -1,459 -718 557 -504 -292 -606 20.25%
NP 8,025 9,043 2,982 6,676 2,056 628 413 63.92%
-
NP to SH 8,106 9,071 3,105 6,784 2,187 674 413 64.20%
-
Tax Rate 18.60% 13.89% 19.41% -9.10% 19.69% 31.74% 59.47% -
Total Cost 63,546 58,208 40,959 33,868 31,050 32,768 22,282 19.07%
-
Net Worth 168,907 138,604 139,762 102,156 88,814 80,262 74,733 14.55%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 1,578 1,506 - - - - - -
Div Payout % 19.47% 16.61% - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 168,907 138,604 139,762 102,156 88,814 80,262 74,733 14.55%
NOSH 78,928 75,328 75,547 50,823 51,338 51,450 49,166 8.20%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 11.21% 13.45% 6.79% 16.47% 6.21% 1.88% 1.82% -
ROE 4.80% 6.54% 2.22% 6.64% 2.46% 0.84% 0.55% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 90.68 89.28 58.16 79.77 64.49 64.91 46.16 11.90%
EPS 10.27 12.04 4.11 13.35 4.26 1.31 0.84 51.75%
DPS 2.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.14 1.84 1.85 2.01 1.73 1.56 1.52 5.86%
Adjusted Per Share Value based on latest NOSH - 50,823
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 12.04 11.32 7.39 6.82 5.57 5.62 3.82 21.07%
EPS 1.36 1.53 0.52 1.14 0.37 0.11 0.07 63.92%
DPS 0.27 0.25 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2842 0.2333 0.2352 0.1719 0.1495 0.1351 0.1258 14.54%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 1.62 1.51 1.09 2.40 0.62 0.69 0.99 -
P/RPS 1.79 1.69 1.87 3.01 0.96 1.06 2.14 -2.93%
P/EPS 15.77 12.54 26.52 17.98 14.55 52.67 117.86 -28.47%
EY 6.34 7.97 3.77 5.56 6.87 1.90 0.85 39.75%
DY 1.23 1.32 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.82 0.59 1.19 0.36 0.44 0.65 2.63%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 11/11/10 19/11/09 27/11/08 29/11/07 28/11/06 24/11/05 25/11/04 -
Price 1.75 1.96 0.75 2.26 0.80 0.63 1.06 -
P/RPS 1.93 2.20 1.29 2.83 1.24 0.97 2.30 -2.87%
P/EPS 17.04 16.28 18.25 16.93 18.78 48.09 126.19 -28.36%
EY 5.87 6.14 5.48 5.91 5.33 2.08 0.79 39.66%
DY 1.14 1.02 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 1.07 0.41 1.12 0.46 0.40 0.70 2.67%

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