[CJCEN] YoY TTM Result on 30-Jun-2008 [#2]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
28-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- -11.91%
YoY- 109.76%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
TTM Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 276,350 259,508 178,271 158,860 142,130 122,966 102,497 17.96%
PBT 37,807 36,233 9,942 27,522 14,314 4,677 1,600 69.35%
Tax -6,728 -5,722 -2,901 -2,868 -2,882 -2,250 -717 45.20%
NP 31,079 30,511 7,041 24,654 11,432 2,427 883 80.98%
-
NP to SH 31,637 30,570 7,691 25,134 11,982 2,561 1,281 70.60%
-
Tax Rate 17.80% 15.79% 29.18% 10.42% 20.13% 48.11% 44.81% -
Total Cost 245,271 228,997 171,230 134,206 130,698 120,539 101,614 15.81%
-
Net Worth 186,607 163,249 74,097 135,765 98,871 87,839 50,882 24.17%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 8,683 7,111 1,502 2,543 3,818 - - -
Div Payout % 27.45% 23.26% 19.54% 10.12% 31.87% - - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 186,607 163,249 74,097 135,765 98,871 87,839 50,882 24.17%
NOSH 79,071 78,864 74,097 74,188 50,703 51,367 50,882 7.62%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 11.25% 11.76% 3.95% 15.52% 8.04% 1.97% 0.86% -
ROE 16.95% 18.73% 10.38% 18.51% 12.12% 2.92% 2.52% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 349.50 329.06 240.59 214.13 280.32 239.38 201.44 9.61%
EPS 40.01 38.76 10.38 33.88 23.63 4.99 2.52 58.50%
DPS 11.00 9.02 2.00 3.43 7.50 0.00 0.00 -
NAPS 2.36 2.07 1.00 1.83 1.95 1.71 1.00 15.37%
Adjusted Per Share Value based on latest NOSH - 74,188
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 46.51 43.67 30.00 26.73 23.92 20.69 17.25 17.96%
EPS 5.32 5.14 1.29 4.23 2.02 0.43 0.22 70.01%
DPS 1.46 1.20 0.25 0.43 0.64 0.00 0.00 -
NAPS 0.314 0.2747 0.1247 0.2285 0.1664 0.1478 0.0856 24.17%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 1.72 1.52 1.02 1.59 1.93 0.81 0.68 -
P/RPS 0.49 0.46 0.42 0.74 0.69 0.34 0.34 6.27%
P/EPS 4.30 3.92 9.83 4.69 8.17 16.25 27.01 -26.37%
EY 23.26 25.50 10.18 21.31 12.24 6.16 3.70 35.83%
DY 6.40 5.93 1.96 2.16 3.89 0.00 0.00 -
P/NAPS 0.73 0.73 1.02 0.87 0.99 0.47 0.68 1.18%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 16/08/11 12/08/10 18/08/09 28/08/08 28/08/07 29/08/06 25/08/05 -
Price 1.70 1.62 1.73 1.20 2.29 0.64 0.69 -
P/RPS 0.49 0.49 0.72 0.56 0.82 0.27 0.34 6.27%
P/EPS 4.25 4.18 16.67 3.54 9.69 12.84 27.41 -26.69%
EY 23.54 23.93 6.00 28.23 10.32 7.79 3.65 36.41%
DY 6.47 5.57 1.16 2.86 3.28 0.00 0.00 -
P/NAPS 0.72 0.78 1.73 0.66 1.17 0.37 0.69 0.71%

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