[CJCEN] YoY TTM Result on 31-Mar-2008 [#1]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
28-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 36.98%
YoY- 298.53%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
TTM Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 277,408 231,174 165,420 166,161 132,511 117,797 96,948 19.14%
PBT 36,356 31,832 7,693 31,775 9,348 2,975 2,214 59.39%
Tax -6,247 -4,621 -2,677 -3,627 -2,598 -1,328 -1,129 32.97%
NP 30,109 27,211 5,016 28,148 6,750 1,647 1,085 73.95%
-
NP to SH 30,455 27,262 6,014 28,531 7,159 1,861 1,375 67.54%
-
Tax Rate 17.18% 14.52% 34.80% 11.41% 27.79% 44.64% 50.99% -
Total Cost 247,299 203,963 160,404 138,013 125,761 116,150 95,863 17.10%
-
Net Worth 181,132 160,990 138,837 102,514 91,492 82,999 47,777 24.85%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div 7,096 4,745 1,502 5,078 1,283 - - -
Div Payout % 23.30% 17.41% 24.99% 17.80% 17.93% - - -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 181,132 160,990 138,837 102,514 91,492 82,999 47,777 24.85%
NOSH 78,753 79,698 74,244 55,413 50,829 50,000 47,777 8.68%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 10.85% 11.77% 3.03% 16.94% 5.09% 1.40% 1.12% -
ROE 16.81% 16.93% 4.33% 27.83% 7.82% 2.24% 2.88% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 352.25 290.06 222.80 299.86 260.70 235.59 202.91 9.62%
EPS 38.67 34.21 8.10 51.49 14.08 3.72 2.88 54.13%
DPS 9.00 5.95 2.00 9.17 2.50 0.00 0.00 -
NAPS 2.30 2.02 1.87 1.85 1.80 1.66 1.00 14.88%
Adjusted Per Share Value based on latest NOSH - 55,413
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 46.68 38.90 27.84 27.96 22.30 19.82 16.31 19.14%
EPS 5.13 4.59 1.01 4.80 1.20 0.31 0.23 67.73%
DPS 1.19 0.80 0.25 0.85 0.22 0.00 0.00 -
NAPS 0.3048 0.2709 0.2336 0.1725 0.154 0.1397 0.0804 24.85%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 1.89 1.68 0.70 1.71 0.85 0.68 0.86 -
P/RPS 0.54 0.58 0.31 0.57 0.33 0.29 0.42 4.27%
P/EPS 4.89 4.91 8.64 3.32 6.04 18.27 29.88 -26.03%
EY 20.46 20.36 11.57 30.11 16.57 5.47 3.35 35.18%
DY 4.76 3.54 2.86 5.36 2.94 0.00 0.00 -
P/NAPS 0.82 0.83 0.37 0.92 0.47 0.41 0.86 -0.79%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 12/05/11 20/05/10 21/05/09 28/05/08 30/05/07 02/06/06 26/05/05 -
Price 1.99 1.60 1.05 1.77 0.98 0.73 0.67 -
P/RPS 0.56 0.55 0.47 0.59 0.38 0.31 0.33 9.20%
P/EPS 5.15 4.68 12.96 3.44 6.96 19.61 23.28 -22.22%
EY 19.43 21.38 7.71 29.09 14.37 5.10 4.30 28.56%
DY 4.52 3.72 1.90 5.18 2.55 0.00 0.00 -
P/NAPS 0.87 0.79 0.56 0.96 0.54 0.44 0.67 4.44%

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