[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
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 263,828 201,581 162,257 149,568 122,676 113,198 86,127 20.50%
PBT 35,590 16,744 25,103 17,873 6,317 1,501 4,708 40.07%
Tax -6,097 -3,642 -4,143 -1,821 -2,462 -403 -2,465 16.28%
NP 29,493 13,102 20,960 16,052 3,855 1,098 2,243 53.60%
-
NP to SH 29,605 13,657 21,455 16,579 4,074 1,542 2,243 53.69%
-
Tax Rate 17.13% 21.75% 16.50% 10.19% 38.97% 26.85% 52.36% -
Total Cost 234,335 188,479 141,297 133,516 118,821 112,100 83,884 18.66%
-
Net Worth 168,907 138,604 139,762 102,156 88,814 80,262 74,733 14.55%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 7,183 3,009 2,543 3,818 - - - -
Div Payout % 24.27% 22.04% 11.86% 23.03% - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 168,907 138,604 139,762 102,156 88,814 80,262 74,733 14.55%
NOSH 78,928 75,328 75,547 50,823 51,338 51,450 49,166 8.20%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 11.18% 6.50% 12.92% 10.73% 3.14% 0.97% 2.60% -
ROE 17.53% 9.85% 15.35% 16.23% 4.59% 1.92% 3.00% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 334.26 267.60 214.77 294.29 238.96 220.01 175.17 11.36%
EPS 37.51 18.13 28.40 32.62 7.94 3.00 4.56 42.05%
DPS 9.10 4.00 3.37 7.50 0.00 0.00 0.00 -
NAPS 2.14 1.84 1.85 2.01 1.73 1.56 1.52 5.86%
Adjusted Per Share Value based on latest NOSH - 50,823
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 44.40 33.92 27.31 25.17 20.64 19.05 14.49 20.50%
EPS 4.98 2.30 3.61 2.79 0.69 0.26 0.38 53.51%
DPS 1.21 0.51 0.43 0.64 0.00 0.00 0.00 -
NAPS 0.2842 0.2333 0.2352 0.1719 0.1495 0.1351 0.1258 14.54%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
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%
P/EPS 4.32 8.33 3.84 7.36 7.81 23.02 21.70 -23.57%
EY 23.15 12.01 26.05 13.59 12.80 4.34 4.61 30.84%
DY 5.62 2.65 3.09 3.13 0.00 0.00 0.00 -
P/NAPS 0.76 0.82 0.59 1.19 0.36 0.44 0.65 2.63%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
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 -
P/EPS 4.67 10.81 2.64 6.93 10.08 21.02 0.00 -
EY 21.43 9.25 37.87 14.43 9.92 4.76 0.00 -
DY 5.20 2.04 4.49 3.32 0.00 0.00 0.00 -
P/NAPS 0.82 1.07 0.41 1.12 0.46 0.40 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