[CJCEN] YoY TTM Result on 31-Dec-2007 [#4]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 25.63%
YoY- 306.02%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
TTM Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 270,444 210,951 163,892 163,020 124,541 112,192 96,678 18.69%
PBT 35,971 25,539 17,089 23,657 7,083 2,414 3,811 45.34%
Tax -5,560 -3,864 -3,333 -3,304 -2,237 -1,055 -1,779 20.90%
NP 30,411 21,675 13,756 20,353 4,846 1,359 2,032 56.95%
-
NP to SH 30,620 21,687 14,768 20,829 5,130 1,849 2,032 57.12%
-
Tax Rate 15.46% 15.13% 19.50% 13.97% 31.58% 43.70% 46.68% -
Total Cost 240,033 189,276 150,136 142,667 119,695 110,833 94,646 16.76%
-
Net Worth 174,916 80,979 75,138 106,318 51,334 51,311 74,462 15.28%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 7,096 4,745 1,502 5,078 1,283 - - -
Div Payout % 23.17% 21.88% 10.18% 24.38% 25.02% - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 174,916 80,979 75,138 106,318 51,334 51,311 74,462 15.28%
NOSH 78,791 80,979 75,138 50,870 51,334 51,311 48,988 8.23%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 11.24% 10.27% 8.39% 12.48% 3.89% 1.21% 2.10% -
ROE 17.51% 26.78% 19.65% 19.59% 9.99% 3.60% 2.73% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 343.24 260.50 218.12 320.46 242.61 218.65 197.35 9.65%
EPS 38.86 26.78 19.65 40.95 9.99 3.60 4.15 45.15%
DPS 9.00 5.86 2.00 10.00 2.50 0.00 0.00 -
NAPS 2.22 1.00 1.00 2.09 1.00 1.00 1.52 6.51%
Adjusted Per Share Value based on latest NOSH - 50,870
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 45.51 35.50 27.58 27.43 20.96 18.88 16.27 18.69%
EPS 5.15 3.65 2.49 3.51 0.86 0.31 0.34 57.26%
DPS 1.19 0.80 0.25 0.85 0.22 0.00 0.00 -
NAPS 0.2944 0.1363 0.1264 0.1789 0.0864 0.0863 0.1253 15.29%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 1.87 2.00 0.69 1.99 0.87 0.62 1.09 -
P/RPS 0.54 0.77 0.32 0.62 0.36 0.28 0.55 -0.30%
P/EPS 4.81 7.47 3.51 4.86 8.71 17.21 26.28 -24.63%
EY 20.78 13.39 28.48 20.58 11.49 5.81 3.81 32.65%
DY 4.81 2.93 2.90 5.03 2.87 0.00 0.00 -
P/NAPS 0.84 2.00 0.69 0.95 0.87 0.62 0.72 2.60%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 25/02/11 25/02/10 27/02/09 28/02/08 28/02/07 27/02/06 24/02/05 -
Price 1.89 1.72 0.74 1.67 0.95 0.80 0.89 -
P/RPS 0.55 0.66 0.34 0.52 0.39 0.37 0.45 3.39%
P/EPS 4.86 6.42 3.77 4.08 9.51 22.20 21.46 -21.91%
EY 20.56 15.57 26.56 24.52 10.52 4.50 4.66 28.05%
DY 4.76 3.41 2.70 5.99 2.63 0.00 0.00 -
P/NAPS 0.85 1.72 0.74 0.80 0.95 0.80 0.59 6.27%

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