[CJCEN] YoY TTM Result on 30-Jun-2004 [#2]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
18-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 3.9%
YoY- 1126.24%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 142,130 122,966 102,497 84,687 87,102 93,138 75,665 11.07%
PBT 14,314 4,677 1,600 4,938 1,986 5,207 8,550 8.96%
Tax -2,882 -2,250 -717 -2,461 -1,784 -2,876 -2,258 4.14%
NP 11,432 2,427 883 2,477 202 2,331 6,292 10.45%
-
NP to SH 11,982 2,561 1,281 2,477 202 2,331 6,292 11.32%
-
Tax Rate 20.13% 48.11% 44.81% 49.84% 89.83% 55.23% 26.41% -
Total Cost 130,698 120,539 101,614 82,210 86,900 90,807 69,373 11.12%
-
Net Worth 98,871 87,839 50,882 74,421 70,933 67,444 48,918 12.43%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 3,818 - - - - 2,229 - -
Div Payout % 31.87% - - - - 95.63% - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 98,871 87,839 50,882 74,421 70,933 67,444 48,918 12.43%
NOSH 50,703 51,367 50,882 49,285 46,666 44,429 32,189 7.86%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 8.04% 1.97% 0.86% 2.92% 0.23% 2.50% 8.32% -
ROE 12.12% 2.92% 2.52% 3.33% 0.28% 3.46% 12.86% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 280.32 239.38 201.44 171.83 186.65 209.63 235.06 2.97%
EPS 23.63 4.99 2.52 5.03 0.43 5.25 19.55 3.20%
DPS 7.50 0.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 1.95 1.71 1.00 1.51 1.52 1.518 1.5197 4.24%
Adjusted Per Share Value based on latest NOSH - 49,285
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 23.92 20.69 17.25 14.25 14.66 15.67 12.73 11.07%
EPS 2.02 0.43 0.22 0.42 0.03 0.39 1.06 11.34%
DPS 0.64 0.00 0.00 0.00 0.00 0.38 0.00 -
NAPS 0.1664 0.1478 0.0856 0.1252 0.1194 0.1135 0.0823 12.44%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 1.93 0.81 0.68 1.10 1.05 1.46 1.31 -
P/RPS 0.69 0.34 0.34 0.64 0.56 0.70 0.56 3.53%
P/EPS 8.17 16.25 27.01 21.89 242.57 27.83 6.70 3.35%
EY 12.24 6.16 3.70 4.57 0.41 3.59 14.92 -3.24%
DY 3.89 0.00 0.00 0.00 0.00 3.42 0.00 -
P/NAPS 0.99 0.47 0.68 0.73 0.69 0.96 0.86 2.37%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 28/08/07 29/08/06 25/08/05 - 28/08/03 29/08/02 - -
Price 2.29 0.64 0.69 0.00 1.18 1.43 0.00 -
P/RPS 0.82 0.27 0.34 0.00 0.63 0.68 0.00 -
P/EPS 9.69 12.84 27.41 0.00 272.61 27.26 0.00 -
EY 10.32 7.79 3.65 0.00 0.37 3.67 0.00 -
DY 3.28 0.00 0.00 0.00 0.00 3.50 0.00 -
P/NAPS 1.17 0.37 0.69 0.00 0.78 0.94 0.00 -

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