[CJCEN] YoY TTM Result on 31-Mar-2007 [#1]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
30-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 39.55%
YoY- 284.69%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 231,174 165,420 166,161 132,511 117,797 96,948 81,811 18.89%
PBT 31,832 7,693 31,775 9,348 2,975 2,214 4,687 37.59%
Tax -4,621 -2,677 -3,627 -2,598 -1,328 -1,129 -2,303 12.30%
NP 27,211 5,016 28,148 6,750 1,647 1,085 2,384 50.02%
-
NP to SH 27,262 6,014 28,531 7,159 1,861 1,375 2,384 50.07%
-
Tax Rate 14.52% 34.80% 11.41% 27.79% 44.64% 50.99% 49.14% -
Total Cost 203,963 160,404 138,013 125,761 116,150 95,863 79,427 17.01%
-
Net Worth 160,990 138,837 102,514 91,492 82,999 47,777 69,078 15.13%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 4,745 1,502 5,078 1,283 - - - -
Div Payout % 17.41% 24.99% 17.80% 17.93% - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 160,990 138,837 102,514 91,492 82,999 47,777 69,078 15.13%
NOSH 79,698 74,244 55,413 50,829 50,000 47,777 46,052 9.56%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 11.77% 3.03% 16.94% 5.09% 1.40% 1.12% 2.91% -
ROE 16.93% 4.33% 27.83% 7.82% 2.24% 2.88% 3.45% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 290.06 222.80 299.86 260.70 235.59 202.91 177.65 8.51%
EPS 34.21 8.10 51.49 14.08 3.72 2.88 5.18 36.95%
DPS 5.95 2.00 9.17 2.50 0.00 0.00 0.00 -
NAPS 2.02 1.87 1.85 1.80 1.66 1.00 1.50 5.08%
Adjusted Per Share Value based on latest NOSH - 50,829
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 38.90 27.84 27.96 22.30 19.82 16.31 13.77 18.88%
EPS 4.59 1.01 4.80 1.20 0.31 0.23 0.40 50.15%
DPS 0.80 0.25 0.85 0.22 0.00 0.00 0.00 -
NAPS 0.2709 0.2336 0.1725 0.154 0.1397 0.0804 0.1162 15.14%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 1.68 0.70 1.71 0.85 0.68 0.86 1.33 -
P/RPS 0.58 0.31 0.57 0.33 0.29 0.42 0.75 -4.19%
P/EPS 4.91 8.64 3.32 6.04 18.27 29.88 25.69 -24.09%
EY 20.36 11.57 30.11 16.57 5.47 3.35 3.89 31.74%
DY 3.54 2.86 5.36 2.94 0.00 0.00 0.00 -
P/NAPS 0.83 0.37 0.92 0.47 0.41 0.86 0.89 -1.15%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 20/05/10 21/05/09 28/05/08 30/05/07 02/06/06 26/05/05 - -
Price 1.60 1.05 1.77 0.98 0.73 0.67 0.00 -
P/RPS 0.55 0.47 0.59 0.38 0.31 0.33 0.00 -
P/EPS 4.68 12.96 3.44 6.96 19.61 23.28 0.00 -
EY 21.38 7.71 29.09 14.37 5.10 4.30 0.00 -
DY 3.72 1.90 5.18 2.55 0.00 0.00 0.00 -
P/NAPS 0.79 0.56 0.96 0.54 0.44 0.67 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