[CJCEN] YoY Quarter Result on 31-Dec-2006 [#4]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -17.74%
YoY- 142.13%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 24/12/03 CAGR
Revenue 57,122 47,752 46,117 32,665 30,800 31,806 21,255 17.83%
PBT 8,596 -199 7,815 2,031 1,265 352 1,249 37.73%
Tax -1,238 -1,016 -1,826 -343 -568 84 -602 12.71%
NP 7,358 -1,215 5,989 1,688 697 436 647 49.71%
-
NP to SH 7,392 -638 6,049 1,799 743 436 647 49.82%
-
Tax Rate 14.40% - 23.37% 16.89% 44.90% -23.86% 48.20% -
Total Cost 49,764 48,967 40,128 30,977 30,103 31,370 20,608 15.75%
-
Net Worth 80,979 75,138 106,318 51,334 51,311 74,462 68,715 2.76%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 24/12/03 CAGR
Div 3,239 1,502 2,543 1,283 - - - -
Div Payout % 43.82% 0.00% 42.05% 71.34% - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 24/12/03 CAGR
Net Worth 80,979 75,138 106,318 51,334 51,311 74,462 68,715 2.76%
NOSH 80,979 75,138 50,870 51,334 51,311 48,988 44,620 10.39%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 24/12/03 CAGR
NP Margin 12.88% -2.54% 12.99% 5.17% 2.26% 1.37% 3.04% -
ROE 9.13% -0.85% 5.69% 3.50% 1.45% 0.59% 0.94% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 24/12/03 CAGR
RPS 70.54 63.55 90.66 63.63 60.03 64.93 47.63 6.73%
EPS 9.13 -0.85 11.89 3.51 1.45 0.89 1.45 35.71%
DPS 4.00 2.00 5.00 2.50 0.00 0.00 0.00 -
NAPS 1.00 1.00 2.09 1.00 1.00 1.52 1.54 -6.91%
Adjusted Per Share Value based on latest NOSH - 51,334
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 24/12/03 CAGR
RPS 9.61 8.04 7.76 5.50 5.18 5.35 3.58 17.80%
EPS 1.24 -0.11 1.02 0.30 0.13 0.07 0.11 49.49%
DPS 0.55 0.25 0.43 0.22 0.00 0.00 0.00 -
NAPS 0.1363 0.1264 0.1789 0.0864 0.0863 0.1253 0.1156 2.77%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 24/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 24/12/03 -
Price 2.00 0.69 1.99 0.87 0.62 1.09 1.19 -
P/RPS 2.84 1.09 2.20 1.37 1.03 1.68 2.50 2.13%
P/EPS 21.91 -81.26 16.74 24.83 42.82 122.47 82.07 -19.68%
EY 4.56 -1.23 5.98 4.03 2.34 0.82 1.22 24.46%
DY 2.00 2.90 2.51 2.87 0.00 0.00 0.00 -
P/NAPS 2.00 0.69 0.95 0.87 0.62 0.72 0.77 17.16%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 24/12/03 CAGR
Date 25/02/10 27/02/09 28/02/08 28/02/07 27/02/06 24/02/05 26/02/04 -
Price 1.72 0.74 1.67 0.95 0.80 0.89 1.60 -
P/RPS 2.44 1.16 1.84 1.49 1.33 1.37 3.36 -5.17%
P/EPS 18.84 -87.15 14.04 27.11 55.25 100.00 110.34 -25.42%
EY 5.31 -1.15 7.12 3.69 1.81 1.00 0.91 34.01%
DY 2.33 2.70 2.99 2.63 0.00 0.00 0.00 -
P/NAPS 1.72 0.74 0.80 0.95 0.80 0.59 1.04 8.70%

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