[CJCEN] YoY TTM Result on 31-Mar-2004 [#1]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
27-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 38.12%
YoY- 190.02%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 132,511 117,797 96,948 81,811 93,580 94,844 48,950 18.04%
PBT 9,348 2,975 2,214 4,687 2,361 7,499 5,286 9.96%
Tax -2,598 -1,328 -1,129 -2,303 -1,539 -3,551 -1,273 12.61%
NP 6,750 1,647 1,085 2,384 822 3,948 4,013 9.04%
-
NP to SH 7,159 1,861 1,375 2,384 822 3,948 4,013 10.12%
-
Tax Rate 27.79% 44.64% 50.99% 49.14% 65.18% 47.35% 24.08% -
Total Cost 125,761 116,150 95,863 79,427 92,758 90,896 44,937 18.70%
-
Net Worth 91,492 82,999 47,777 69,078 67,183 68,663 39,812 14.86%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 1,283 - - - - 2,229 - -
Div Payout % 17.93% - - - - 56.46% - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 91,492 82,999 47,777 69,078 67,183 68,663 39,812 14.86%
NOSH 50,829 50,000 47,777 46,052 44,200 44,615 29,897 9.24%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 5.09% 1.40% 1.12% 2.91% 0.88% 4.16% 8.20% -
ROE 7.82% 2.24% 2.88% 3.45% 1.22% 5.75% 10.08% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 260.70 235.59 202.91 177.65 211.72 212.58 163.72 8.05%
EPS 14.08 3.72 2.88 5.18 1.86 8.85 13.42 0.80%
DPS 2.50 0.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 1.80 1.66 1.00 1.50 1.52 1.539 1.3316 5.14%
Adjusted Per Share Value based on latest NOSH - 46,052
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 22.30 19.82 16.31 13.77 15.75 15.96 8.24 18.04%
EPS 1.20 0.31 0.23 0.40 0.14 0.66 0.68 9.92%
DPS 0.22 0.00 0.00 0.00 0.00 0.38 0.00 -
NAPS 0.154 0.1397 0.0804 0.1162 0.1131 0.1155 0.067 14.87%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 - -
Price 0.85 0.68 0.86 1.33 1.00 1.58 0.00 -
P/RPS 0.33 0.29 0.42 0.75 0.47 0.74 0.00 -
P/EPS 6.04 18.27 29.88 25.69 53.77 17.86 0.00 -
EY 16.57 5.47 3.35 3.89 1.86 5.60 0.00 -
DY 2.94 0.00 0.00 0.00 0.00 3.16 0.00 -
P/NAPS 0.47 0.41 0.86 0.89 0.66 1.03 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/05/07 02/06/06 26/05/05 - 27/05/03 30/05/02 - -
Price 0.98 0.73 0.67 0.00 0.97 1.52 0.00 -
P/RPS 0.38 0.31 0.33 0.00 0.46 0.72 0.00 -
P/EPS 6.96 19.61 23.28 0.00 52.16 17.18 0.00 -
EY 14.37 5.10 4.30 0.00 1.92 5.82 0.00 -
DY 2.55 0.00 0.00 0.00 0.00 3.29 0.00 -
P/NAPS 0.54 0.44 0.67 0.00 0.64 0.99 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