[CJCEN] YoY TTM Result on 31-Mar-2006 [#1]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
02-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 0.65%
YoY- 35.35%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
TTM Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 165,420 166,161 132,511 117,797 96,948 81,811 93,580 9.95%
PBT 7,693 31,775 9,348 2,975 2,214 4,687 2,361 21.73%
Tax -2,677 -3,627 -2,598 -1,328 -1,129 -2,303 -1,539 9.65%
NP 5,016 28,148 6,750 1,647 1,085 2,384 822 35.14%
-
NP to SH 6,014 28,531 7,159 1,861 1,375 2,384 822 39.28%
-
Tax Rate 34.80% 11.41% 27.79% 44.64% 50.99% 49.14% 65.18% -
Total Cost 160,404 138,013 125,761 116,150 95,863 79,427 92,758 9.54%
-
Net Worth 138,837 102,514 91,492 82,999 47,777 69,078 67,183 12.84%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div 1,502 5,078 1,283 - - - - -
Div Payout % 24.99% 17.80% 17.93% - - - - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 138,837 102,514 91,492 82,999 47,777 69,078 67,183 12.84%
NOSH 74,244 55,413 50,829 50,000 47,777 46,052 44,200 9.01%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 3.03% 16.94% 5.09% 1.40% 1.12% 2.91% 0.88% -
ROE 4.33% 27.83% 7.82% 2.24% 2.88% 3.45% 1.22% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 222.80 299.86 260.70 235.59 202.91 177.65 211.72 0.85%
EPS 8.10 51.49 14.08 3.72 2.88 5.18 1.86 27.76%
DPS 2.00 9.17 2.50 0.00 0.00 0.00 0.00 -
NAPS 1.87 1.85 1.80 1.66 1.00 1.50 1.52 3.51%
Adjusted Per Share Value based on latest NOSH - 50,000
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 27.84 27.96 22.30 19.82 16.31 13.77 15.75 9.94%
EPS 1.01 4.80 1.20 0.31 0.23 0.40 0.14 38.96%
DPS 0.25 0.85 0.22 0.00 0.00 0.00 0.00 -
NAPS 0.2336 0.1725 0.154 0.1397 0.0804 0.1162 0.1131 12.83%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 0.70 1.71 0.85 0.68 0.86 1.33 1.00 -
P/RPS 0.31 0.57 0.33 0.29 0.42 0.75 0.47 -6.69%
P/EPS 8.64 3.32 6.04 18.27 29.88 25.69 53.77 -26.24%
EY 11.57 30.11 16.57 5.47 3.35 3.89 1.86 35.57%
DY 2.86 5.36 2.94 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.92 0.47 0.41 0.86 0.89 0.66 -9.18%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 21/05/09 28/05/08 30/05/07 02/06/06 26/05/05 - 27/05/03 -
Price 1.05 1.77 0.98 0.73 0.67 0.00 0.97 -
P/RPS 0.47 0.59 0.38 0.31 0.33 0.00 0.46 0.35%
P/EPS 12.96 3.44 6.96 19.61 23.28 0.00 52.16 -20.69%
EY 7.71 29.09 14.37 5.10 4.30 0.00 1.92 26.04%
DY 1.90 5.18 2.55 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.96 0.54 0.44 0.67 0.00 0.64 -2.19%

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