[CJCEN] YoY TTM Result on 31-Dec-2003 [#4]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 32.77%
YoY- 71.4%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 124,541 112,192 96,678 79,251 98,265 93,532 27,052 28.96%
PBT 7,083 2,414 3,811 3,913 2,647 8,643 3,190 14.21%
Tax -2,237 -1,055 -1,779 -2,187 -1,640 -3,636 -642 23.11%
NP 4,846 1,359 2,032 1,726 1,007 5,007 2,548 11.30%
-
NP to SH 5,130 1,849 2,032 1,726 1,007 5,007 2,548 12.36%
-
Tax Rate 31.58% 43.70% 46.68% 55.89% 61.96% 42.07% 20.13% -
Total Cost 119,695 110,833 94,646 77,525 97,258 88,525 24,504 30.24%
-
Net Worth 51,334 51,311 74,462 67,823 67,568 69,023 38,131 5.07%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 1,283 - - - - 2,229 - -
Div Payout % 25.02% - - - - 44.52% - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 51,334 51,311 74,462 67,823 67,568 69,023 38,131 5.07%
NOSH 51,334 51,311 48,988 44,620 44,453 44,583 29,627 9.58%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 3.89% 1.21% 2.10% 2.18% 1.02% 5.35% 9.42% -
ROE 9.99% 3.60% 2.73% 2.54% 1.49% 7.25% 6.68% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 242.61 218.65 197.35 177.61 221.05 209.79 91.31 17.67%
EPS 9.99 3.60 4.15 3.87 2.27 11.23 8.60 2.52%
DPS 2.50 0.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 1.00 1.00 1.52 1.52 1.52 1.5482 1.287 -4.11%
Adjusted Per Share Value based on latest NOSH - 44,620
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 20.96 18.88 16.27 13.34 16.54 15.74 4.55 28.97%
EPS 0.86 0.31 0.34 0.29 0.17 0.84 0.43 12.24%
DPS 0.22 0.00 0.00 0.00 0.00 0.38 0.00 -
NAPS 0.0864 0.0863 0.1253 0.1141 0.1137 0.1162 0.0642 5.07%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 - -
Price 0.87 0.62 1.09 1.20 1.12 2.01 0.00 -
P/RPS 0.36 0.28 0.55 0.68 0.51 0.96 0.00 -
P/EPS 8.71 17.21 26.28 31.02 49.44 17.90 0.00 -
EY 11.49 5.81 3.81 3.22 2.02 5.59 0.00 -
DY 2.87 0.00 0.00 0.00 0.00 2.49 0.00 -
P/NAPS 0.87 0.62 0.72 0.79 0.74 1.30 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 27/02/06 24/02/05 - 27/02/03 27/02/02 - -
Price 0.95 0.80 0.89 0.00 1.05 1.63 0.00 -
P/RPS 0.39 0.37 0.45 0.00 0.47 0.78 0.00 -
P/EPS 9.51 22.20 21.46 0.00 46.35 14.51 0.00 -
EY 10.52 4.50 4.66 0.00 2.16 6.89 0.00 -
DY 2.63 0.00 0.00 0.00 0.00 3.07 0.00 -
P/NAPS 0.95 0.80 0.59 0.00 0.69 1.05 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