[CJCEN] YoY TTM 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- 38.37%

YoY- 306.95%

Quarter Report

CJCEN's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
TTM Result
Revenue	263,828	201,581	162,257	149,568	122,676	113,198	86,127	20.50%
YoY %	30.88%	24.24%	8.48%	21.92%	8.37%	31.43%	-	-
Horiz. %	306.32%	234.05%	188.39%	173.66%	142.44%	131.43%	100.00%	-
PBT	35,590	16,744	25,103	17,873	6,317	1,501	4,708	40.07%
YoY %	112.55%	-33.30%	40.45%	182.93%	320.85%	-68.12%	-	-
Horiz. %	755.95%	355.65%	533.20%	379.63%	134.18%	31.88%	100.00%	-
Tax	-6,097	-3,642	-4,143	-1,821	-2,462	-403	-2,465	16.28%
YoY %	-67.41%	12.09%	-127.51%	26.04%	-510.92%	83.65%	-	-
Horiz. %	247.34%	147.75%	168.07%	73.87%	99.88%	16.35%	100.00%	-
NP	29,493	13,102	20,960	16,052	3,855	1,098	2,243	53.60%
YoY %	125.10%	-37.49%	30.58%	316.39%	251.09%	-51.05%	-	-
Horiz. %	1,314.89%	584.13%	934.46%	715.65%	171.87%	48.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	29,605	13,657	21,455	16,579	4,074	1,542	2,243	53.69%
YoY %	116.78%	-36.35%	29.41%	306.95%	164.20%	-31.25%	-	-
Horiz. %	1,319.88%	608.87%	956.53%	739.14%	181.63%	68.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.13%	21.75%	16.50%	10.19%	38.97%	26.85%	52.36%	-
YoY %	-21.24%	31.82%	61.92%	-73.85%	45.14%	-48.72%	-	-
Horiz. %	32.72%	41.54%	31.51%	19.46%	74.43%	51.28%	100.00%	-
Total Cost	234,335	188,479	141,297	133,516	118,821	112,100	83,884	18.66%
YoY %	24.33%	33.39%	5.83%	12.37%	6.00%	33.64%	-	-
Horiz. %	279.36%	224.69%	168.44%	159.17%	141.65%	133.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	168,907	138,604	139,762	102,156	88,814	80,262	74,733	14.55%
YoY %	21.86%	-0.83%	36.81%	15.02%	10.66%	7.40%	-	-
Horiz. %	226.01%	185.47%	187.02%	136.69%	118.84%	107.40%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Dividend
Div	7,183	3,009	2,543	3,818	-	-	-	-
YoY %	138.72%	18.32%	-33.39%	0.00%	-	-	-	-
Horiz. %	188.14%	78.81%	66.61%	100.00%	-	-	-	-
Div Payout %	24.27%	22.04%	11.86%	23.03%	-	-	-	-
YoY %	10.12%	85.83%	-48.50%	0.00%	-	-	-	-
Horiz. %	105.38%	95.70%	51.50%	100.00%	-	-	-	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Equity
Net Worth	168,907	138,604	139,762	102,156	88,814	80,262	74,733	14.55%
YoY %	21.86%	-0.83%	36.81%	15.02%	10.66%	7.40%	-	-
Horiz. %	226.01%	185.47%	187.02%	136.69%	118.84%	107.40%	100.00%	-
NOSH	78,928	75,328	75,547	50,823	51,338	51,450	49,166	8.20%
YoY %	4.78%	-0.29%	48.65%	-1.00%	-0.22%	4.65%	-	-
Horiz. %	160.53%	153.21%	153.66%	103.37%	104.42%	104.65%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Ratio Analysis
NP Margin	11.18%	6.50%	12.92%	10.73%	3.14%	0.97%	2.60%	-
YoY %	72.00%	-49.69%	20.41%	241.72%	223.71%	-62.69%	-	-
Horiz. %	430.00%	250.00%	496.92%	412.69%	120.77%	37.31%	100.00%	-
ROE	17.53%	9.85%	15.35%	16.23%	4.59%	1.92%	3.00%	-
YoY %	77.97%	-35.83%	-5.42%	253.59%	139.06%	-36.00%	-	-
Horiz. %	584.33%	328.33%	511.67%	541.00%	153.00%	64.00%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Per Share
RPS	334.26	267.60	214.77	294.29	238.96	220.01	175.17	11.36%
YoY %	24.91%	24.60%	-27.02%	23.15%	8.61%	25.60%	-	-
Horiz. %	190.82%	152.77%	122.61%	168.00%	136.42%	125.60%	100.00%	-
EPS	37.51	18.13	28.40	32.62	7.94	3.00	4.56	42.05%
YoY %	106.89%	-36.16%	-12.94%	310.83%	164.67%	-34.21%	-	-
Horiz. %	822.59%	397.59%	622.81%	715.35%	174.12%	65.79%	100.00%	-
DPS	9.10	4.00	3.37	7.50	0.00	0.00	0.00	-
YoY %	127.50%	18.69%	-55.07%	0.00%	0.00%	0.00%	-	-
Horiz. %	121.33%	53.33%	44.93%	100.00%	-	-	-	-
NAPS	2.14	1.84	1.85	2.01	1.73	1.56	1.52	5.86%
YoY %	16.30%	-0.54%	-7.96%	16.18%	10.90%	2.63%	-	-
Horiz. %	140.79%	121.05%	121.71%	132.24%	113.82%	102.63%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Adjusted Per Share Value based on latest NOSH - 50,823
RPS	44.40	33.92	27.31	25.17	20.64	19.05	14.49	20.50%
YoY %	30.90%	24.20%	8.50%	21.95%	8.35%	31.47%	-	-
Horiz. %	306.42%	234.09%	188.47%	173.71%	142.44%	131.47%	100.00%	-
EPS	4.98	2.30	3.61	2.79	0.69	0.26	0.38	53.51%
YoY %	116.52%	-36.29%	29.39%	304.35%	165.38%	-31.58%	-	-
Horiz. %	1,310.53%	605.26%	950.00%	734.21%	181.58%	68.42%	100.00%	-
DPS	1.21	0.51	0.43	0.64	0.00	0.00	0.00	-
YoY %	137.25%	18.60%	-32.81%	0.00%	0.00%	0.00%	-	-
Horiz. %	189.06%	79.69%	67.19%	100.00%	-	-	-	-
NAPS	0.2842	0.2333	0.2352	0.1719	0.1495	0.1351	0.1258	14.54%
YoY %	21.82%	-0.81%	36.82%	14.98%	10.66%	7.39%	-	-
Horiz. %	225.91%	185.45%	186.96%	136.65%	118.84%	107.39%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Financial Quarter End Date
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	0.48	0.56	0.51	0.82	0.26	0.31	0.57	-2.82%
YoY %	-14.29%	9.80%	-37.80%	215.38%	-16.13%	-45.61%	-	-
Horiz. %	84.21%	98.25%	89.47%	143.86%	45.61%	54.39%	100.00%	-
P/EPS	4.32	8.33	3.84	7.36	7.81	23.02	21.70	-23.57%
YoY %	-48.14%	116.93%	-47.83%	-5.76%	-66.07%	6.08%	-	-
Horiz. %	19.91%	38.39%	17.70%	33.92%	35.99%	106.08%	100.00%	-
EY	23.15	12.01	26.05	13.59	12.80	4.34	4.61	30.84%
YoY %	92.76%	-53.90%	91.69%	6.17%	194.93%	-5.86%	-	-
Horiz. %	502.17%	260.52%	565.08%	294.79%	277.66%	94.14%	100.00%	-
DY	5.62	2.65	3.09	3.13	0.00	0.00	0.00	-
YoY %	112.08%	-14.24%	-1.28%	0.00%	0.00%	0.00%	-	-
Horiz. %	179.55%	84.66%	98.72%	100.00%	-	-	-	-
P/NAPS	0.76	0.82	0.59	1.19	0.36	0.44	0.65	2.63%
YoY %	-7.32%	38.98%	-50.42%	230.56%	-18.18%	-32.31%	-	-
Horiz. %	116.92%	126.15%	90.77%	183.08%	55.38%	67.69%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Announcement Date
Date	11/11/10	19/11/09	27/11/08	29/11/07	28/11/06	24/11/05	-	-
Price	1.75	1.96	0.75	2.26	0.80	0.63	0.00	-
P/RPS	0.52	0.73	0.35	0.77	0.33	0.29	0.00	-
YoY %	-28.77%	108.57%	-54.55%	133.33%	13.79%	0.00%	-	-
Horiz. %	179.31%	251.72%	120.69%	265.52%	113.79%	100.00%	-	-
P/EPS	4.67	10.81	2.64	6.93	10.08	21.02	0.00	-
YoY %	-56.80%	309.47%	-61.90%	-31.25%	-52.05%	0.00%	-	-
Horiz. %	22.22%	51.43%	12.56%	32.97%	47.95%	100.00%	-	-
EY	21.43	9.25	37.87	14.43	9.92	4.76	0.00	-
YoY %	131.68%	-75.57%	162.44%	45.46%	108.40%	0.00%	-	-
Horiz. %	450.21%	194.33%	795.59%	303.15%	208.40%	100.00%	-	-
DY	5.20	2.04	4.49	3.32	0.00	0.00	0.00	-
YoY %	154.90%	-54.57%	35.24%	0.00%	0.00%	0.00%	-	-
Horiz. %	156.63%	61.45%	135.24%	100.00%	-	-	-	-
P/NAPS	0.82	1.07	0.41	1.12	0.46	0.40	0.00	-
YoY %	-23.36%	160.98%	-63.39%	143.48%	15.00%	0.00%	-	-
Horiz. %	205.00%	267.50%	102.50%	280.00%	115.00%	100.00%	-	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos