[CJCEN] YoY TTM Result on 31-Mar-2005 [#1]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
26-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -32.33%
YoY- -42.32%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
TTM Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 166,161 132,511 117,797 96,948 81,811 93,580 94,844 9.78%
PBT 31,775 9,348 2,975 2,214 4,687 2,361 7,499 27.17%
Tax -3,627 -2,598 -1,328 -1,129 -2,303 -1,539 -3,551 0.35%
NP 28,148 6,750 1,647 1,085 2,384 822 3,948 38.69%
-
NP to SH 28,531 7,159 1,861 1,375 2,384 822 3,948 39.00%
-
Tax Rate 11.41% 27.79% 44.64% 50.99% 49.14% 65.18% 47.35% -
Total Cost 138,013 125,761 116,150 95,863 79,427 92,758 90,896 7.20%
-
Net Worth 102,514 91,492 82,999 47,777 69,078 67,183 68,663 6.90%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div 5,078 1,283 - - - - 2,229 14.69%
Div Payout % 17.80% 17.93% - - - - 56.46% -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 102,514 91,492 82,999 47,777 69,078 67,183 68,663 6.90%
NOSH 55,413 50,829 50,000 47,777 46,052 44,200 44,615 3.67%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 16.94% 5.09% 1.40% 1.12% 2.91% 0.88% 4.16% -
ROE 27.83% 7.82% 2.24% 2.88% 3.45% 1.22% 5.75% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 299.86 260.70 235.59 202.91 177.65 211.72 212.58 5.89%
EPS 51.49 14.08 3.72 2.88 5.18 1.86 8.85 34.07%
DPS 9.17 2.50 0.00 0.00 0.00 0.00 5.00 10.62%
NAPS 1.85 1.80 1.66 1.00 1.50 1.52 1.539 3.11%
Adjusted Per Share Value based on latest NOSH - 47,777
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 27.96 22.30 19.82 16.31 13.77 15.75 15.96 9.78%
EPS 4.80 1.20 0.31 0.23 0.40 0.14 0.66 39.15%
DPS 0.85 0.22 0.00 0.00 0.00 0.00 0.38 14.34%
NAPS 0.1725 0.154 0.1397 0.0804 0.1162 0.1131 0.1155 6.90%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 1.71 0.85 0.68 0.86 1.33 1.00 1.58 -
P/RPS 0.57 0.33 0.29 0.42 0.75 0.47 0.74 -4.25%
P/EPS 3.32 6.04 18.27 29.88 25.69 53.77 17.86 -24.43%
EY 30.11 16.57 5.47 3.35 3.89 1.86 5.60 32.32%
DY 5.36 2.94 0.00 0.00 0.00 0.00 3.16 9.19%
P/NAPS 0.92 0.47 0.41 0.86 0.89 0.66 1.03 -1.86%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 28/05/08 30/05/07 02/06/06 26/05/05 - 27/05/03 30/05/02 -
Price 1.77 0.98 0.73 0.67 0.00 0.97 1.52 -
P/RPS 0.59 0.38 0.31 0.33 0.00 0.46 0.72 -3.26%
P/EPS 3.44 6.96 19.61 23.28 0.00 52.16 17.18 -23.49%
EY 29.09 14.37 5.10 4.30 0.00 1.92 5.82 30.72%
DY 5.18 2.55 0.00 0.00 0.00 0.00 3.29 7.85%
P/NAPS 0.96 0.54 0.44 0.67 0.00 0.64 0.99 -0.51%

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