[CJCEN] QoQ Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
18-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 153.1%
YoY- -57.53%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 239,312 210,950 205,104 173,156 158,420 163,892 154,853 33.70%
PBT 30,460 25,538 22,589 12,882 5,288 17,089 23,050 20.44%
Tax -4,316 -3,864 -3,501 -2,334 -1,288 -3,334 -3,089 25.00%
NP 26,144 21,674 19,088 10,548 4,000 13,755 19,961 19.72%
-
NP to SH 26,428 21,686 19,058 10,448 4,128 14,767 20,540 18.31%
-
Tax Rate 14.17% 15.13% 15.50% 18.12% 24.36% 19.51% 13.40% -
Total Cost 213,168 189,276 186,016 162,608 154,420 150,137 134,892 35.70%
-
Net Worth 160,990 145,505 137,194 74,128 138,837 129,394 126,438 17.49%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 4,570 1,988 - - 3,497 7,290 -
Div Payout % - 21.08% 10.43% - - 23.68% 35.49% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 160,990 145,505 137,194 74,128 138,837 129,394 126,438 17.49%
NOSH 79,698 76,180 74,562 74,128 74,244 69,942 68,345 10.79%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 10.92% 10.27% 9.31% 6.09% 2.52% 8.39% 12.89% -
ROE 16.42% 14.90% 13.89% 14.09% 2.97% 11.41% 16.25% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 300.27 276.91 275.08 233.59 213.38 234.32 226.58 20.67%
EPS 33.16 28.47 25.56 14.08 5.56 21.12 30.05 6.79%
DPS 0.00 6.00 2.67 0.00 0.00 5.00 10.67 -
NAPS 2.02 1.91 1.84 1.00 1.87 1.85 1.85 6.04%
Adjusted Per Share Value based on latest NOSH - 74,097
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 40.27 35.50 34.52 29.14 26.66 27.58 26.06 33.69%
EPS 4.45 3.65 3.21 1.76 0.69 2.49 3.46 18.28%
DPS 0.00 0.77 0.33 0.00 0.00 0.59 1.23 -
NAPS 0.2709 0.2449 0.2309 0.1247 0.2336 0.2178 0.2128 17.47%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 1.68 2.00 1.51 1.02 0.70 0.69 1.09 -
P/RPS 0.56 0.72 0.55 0.44 0.33 0.29 0.48 10.83%
P/EPS 5.07 7.03 5.91 7.24 12.59 3.27 3.63 24.97%
EY 19.74 14.23 16.93 13.82 7.94 30.60 27.57 -19.98%
DY 0.00 3.00 1.77 0.00 0.00 7.25 9.79 -
P/NAPS 0.83 1.05 0.82 1.02 0.37 0.37 0.59 25.57%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 20/05/10 25/02/10 19/11/09 18/08/09 21/05/09 27/02/09 27/11/08 -
Price 1.60 1.72 1.96 1.73 1.05 0.74 0.75 -
P/RPS 0.53 0.62 0.71 0.74 0.49 0.32 0.33 37.18%
P/EPS 4.83 6.04 7.67 12.27 18.88 3.50 2.50 55.18%
EY 20.72 16.55 13.04 8.15 5.30 28.53 40.07 -35.60%
DY 0.00 3.49 1.36 0.00 0.00 6.76 14.22 -
P/NAPS 0.79 0.90 1.07 1.73 0.56 0.40 0.41 54.90%

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