[CJCEN] YoY TTM Result on 31-Dec-2006 [#4]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 25.92%
YoY- 177.45%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 24/12/03 CAGR
Revenue 210,951 163,892 163,020 124,541 112,192 96,678 76,521 18.33%
PBT 25,539 17,089 23,657 7,083 2,414 3,811 3,330 40.23%
Tax -3,864 -3,333 -3,304 -2,237 -1,055 -1,779 -2,030 11.27%
NP 21,675 13,756 20,353 4,846 1,359 2,032 1,300 59.52%
-
NP to SH 21,687 14,768 20,829 5,130 1,849 2,032 1,300 59.54%
-
Tax Rate 15.13% 19.50% 13.97% 31.58% 43.70% 46.68% 60.96% -
Total Cost 189,276 150,136 142,667 119,695 110,833 94,646 75,221 16.55%
-
Net Worth 80,979 75,138 106,318 51,334 51,311 74,462 68,715 2.76%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 24/12/03 CAGR
Div 4,745 1,502 5,078 1,283 - - - -
Div Payout % 21.88% 10.18% 24.38% 25.02% - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 24/12/03 CAGR
Net Worth 80,979 75,138 106,318 51,334 51,311 74,462 68,715 2.76%
NOSH 80,979 75,138 50,870 51,334 51,311 48,988 44,620 10.39%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 24/12/03 CAGR
NP Margin 10.27% 8.39% 12.48% 3.89% 1.21% 2.10% 1.70% -
ROE 26.78% 19.65% 19.59% 9.99% 3.60% 2.73% 1.89% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 24/12/03 CAGR
RPS 260.50 218.12 320.46 242.61 218.65 197.35 171.49 7.18%
EPS 26.78 19.65 40.95 9.99 3.60 4.15 2.91 44.54%
DPS 5.86 2.00 10.00 2.50 0.00 0.00 0.00 -
NAPS 1.00 1.00 2.09 1.00 1.00 1.52 1.54 -6.91%
Adjusted Per Share Value based on latest NOSH - 51,334
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 24/12/03 CAGR
RPS 35.50 27.58 27.43 20.96 18.88 16.27 12.88 18.32%
EPS 3.65 2.49 3.51 0.86 0.31 0.34 0.22 59.39%
DPS 0.80 0.25 0.85 0.22 0.00 0.00 0.00 -
NAPS 0.1363 0.1264 0.1789 0.0864 0.0863 0.1253 0.1156 2.77%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 24/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 24/12/03 -
Price 2.00 0.69 1.99 0.87 0.62 1.09 1.19 -
P/RPS 0.77 0.32 0.62 0.36 0.28 0.55 0.69 1.83%
P/EPS 7.47 3.51 4.86 8.71 17.21 26.28 40.85 -24.57%
EY 13.39 28.48 20.58 11.49 5.81 3.81 2.45 32.56%
DY 2.93 2.90 5.03 2.87 0.00 0.00 0.00 -
P/NAPS 2.00 0.69 0.95 0.87 0.62 0.72 0.77 17.16%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 24/12/03 CAGR
Date 25/02/10 27/02/09 28/02/08 28/02/07 27/02/06 24/02/05 26/02/04 -
Price 1.72 0.74 1.67 0.95 0.80 0.89 1.60 -
P/RPS 0.66 0.34 0.52 0.39 0.37 0.45 0.93 -5.53%
P/EPS 6.42 3.77 4.08 9.51 22.20 21.46 54.92 -29.97%
EY 15.57 26.56 24.52 10.52 4.50 4.66 1.82 42.80%
DY 3.41 2.70 5.99 2.63 0.00 0.00 0.00 -
P/NAPS 1.72 0.74 0.80 0.95 0.80 0.59 1.04 8.70%

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