[CJCEN] QoQ Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
12-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 6.76%
YoY- 170.04%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 267,168 270,444 275,608 270,270 239,312 210,950 205,104 19.29%
PBT 32,000 35,971 35,992 34,270 30,460 25,538 22,589 26.16%
Tax -7,064 -5,560 -6,478 -6,050 -4,316 -3,864 -3,501 59.74%
NP 24,936 30,411 29,513 28,220 26,144 21,674 19,088 19.52%
-
NP to SH 25,768 30,620 29,617 28,214 26,428 21,686 19,058 22.29%
-
Tax Rate 22.07% 15.46% 18.00% 17.65% 14.17% 15.13% 15.50% -
Total Cost 242,232 240,033 246,094 242,050 213,168 189,276 186,016 19.26%
-
Net Worth 181,132 175,604 169,468 164,145 160,990 145,505 137,194 20.36%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 7,119 5,279 4,757 - 4,570 1,988 -
Div Payout % - 23.25% 17.83% 16.86% - 21.08% 10.43% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 181,132 175,604 169,468 164,145 160,990 145,505 137,194 20.36%
NOSH 78,753 79,101 79,190 79,297 79,698 76,180 74,562 3.71%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 9.33% 11.24% 10.71% 10.44% 10.92% 10.27% 9.31% -
ROE 14.23% 17.44% 17.48% 17.19% 16.42% 14.90% 13.89% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 339.25 341.90 348.03 340.83 300.27 276.91 275.08 15.01%
EPS 32.72 38.71 37.40 35.58 33.16 28.47 25.56 17.91%
DPS 0.00 9.00 6.67 6.00 0.00 6.00 2.67 -
NAPS 2.30 2.22 2.14 2.07 2.02 1.91 1.84 16.05%
Adjusted Per Share Value based on latest NOSH - 78,864
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 44.96 45.51 46.38 45.48 40.27 35.50 34.52 19.28%
EPS 4.34 5.15 4.98 4.75 4.45 3.65 3.21 22.29%
DPS 0.00 1.20 0.89 0.80 0.00 0.77 0.33 -
NAPS 0.3048 0.2955 0.2852 0.2762 0.2709 0.2449 0.2309 20.35%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.89 1.87 1.62 1.52 1.68 2.00 1.51 -
P/RPS 0.56 0.55 0.47 0.45 0.56 0.72 0.55 1.20%
P/EPS 5.78 4.83 4.33 4.27 5.07 7.03 5.91 -1.47%
EY 17.31 20.70 23.09 23.41 19.74 14.23 16.93 1.49%
DY 0.00 4.81 4.12 3.95 0.00 3.00 1.77 -
P/NAPS 0.82 0.84 0.76 0.73 0.83 1.05 0.82 0.00%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 12/05/11 25/02/11 11/11/10 12/08/10 20/05/10 25/02/10 19/11/09 -
Price 1.99 1.89 1.75 1.62 1.60 1.72 1.96 -
P/RPS 0.59 0.55 0.50 0.48 0.53 0.62 0.71 -11.62%
P/EPS 6.08 4.88 4.68 4.55 4.83 6.04 7.67 -14.35%
EY 16.44 20.48 21.37 21.96 20.72 16.55 13.04 16.71%
DY 0.00 4.76 3.81 3.70 0.00 3.49 1.36 -
P/NAPS 0.87 0.85 0.82 0.78 0.79 0.90 1.07 -12.89%

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