[CJCEN] YoY TTM Result on 30-Jun-2006 [#2]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 37.61%
YoY- 99.92%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
TTM Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 178,271 158,860 142,130 122,966 102,497 84,687 87,102 12.66%
PBT 9,942 27,522 14,314 4,677 1,600 4,938 1,986 30.76%
Tax -2,901 -2,868 -2,882 -2,250 -717 -2,461 -1,784 8.43%
NP 7,041 24,654 11,432 2,427 883 2,477 202 80.63%
-
NP to SH 7,691 25,134 11,982 2,561 1,281 2,477 202 83.31%
-
Tax Rate 29.18% 10.42% 20.13% 48.11% 44.81% 49.84% 89.83% -
Total Cost 171,230 134,206 130,698 120,539 101,614 82,210 86,900 11.95%
-
Net Worth 74,097 135,765 98,871 87,839 50,882 74,421 70,933 0.72%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 1,502 2,543 3,818 - - - - -
Div Payout % 19.54% 10.12% 31.87% - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 74,097 135,765 98,871 87,839 50,882 74,421 70,933 0.72%
NOSH 74,097 74,188 50,703 51,367 50,882 49,285 46,666 8.00%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 3.95% 15.52% 8.04% 1.97% 0.86% 2.92% 0.23% -
ROE 10.38% 18.51% 12.12% 2.92% 2.52% 3.33% 0.28% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 240.59 214.13 280.32 239.38 201.44 171.83 186.65 4.31%
EPS 10.38 33.88 23.63 4.99 2.52 5.03 0.43 69.92%
DPS 2.00 3.43 7.50 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.83 1.95 1.71 1.00 1.51 1.52 -6.73%
Adjusted Per Share Value based on latest NOSH - 51,367
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 30.00 26.73 23.92 20.69 17.25 14.25 14.66 12.66%
EPS 1.29 4.23 2.02 0.43 0.22 0.42 0.03 87.06%
DPS 0.25 0.43 0.64 0.00 0.00 0.00 0.00 -
NAPS 0.1247 0.2285 0.1664 0.1478 0.0856 0.1252 0.1194 0.72%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 1.02 1.59 1.93 0.81 0.68 1.10 1.05 -
P/RPS 0.42 0.74 0.69 0.34 0.34 0.64 0.56 -4.67%
P/EPS 9.83 4.69 8.17 16.25 27.01 21.89 242.57 -41.36%
EY 10.18 21.31 12.24 6.16 3.70 4.57 0.41 70.71%
DY 1.96 2.16 3.89 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 0.87 0.99 0.47 0.68 0.73 0.69 6.72%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 18/08/09 28/08/08 28/08/07 29/08/06 25/08/05 - 28/08/03 -
Price 1.73 1.20 2.29 0.64 0.69 0.00 1.18 -
P/RPS 0.72 0.56 0.82 0.27 0.34 0.00 0.63 2.24%
P/EPS 16.67 3.54 9.69 12.84 27.41 0.00 272.61 -37.20%
EY 6.00 28.23 10.32 7.79 3.65 0.00 0.37 59.02%
DY 1.16 2.86 3.28 0.00 0.00 0.00 0.00 -
P/NAPS 1.73 0.66 1.17 0.37 0.69 0.00 0.78 14.18%

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