[CJCEN] QoQ Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
16-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 17.39%
YoY- 7.21%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 261,304 281,627 293,973 282,082 267,168 270,444 275,608 -3.48%
PBT 20,240 36,237 40,156 37,942 32,000 35,971 35,992 -31.84%
Tax -5,712 -6,812 -8,596 -8,386 -7,064 -5,560 -6,478 -8.04%
NP 14,528 29,425 31,560 29,556 24,936 30,411 29,513 -37.62%
-
NP to SH 17,196 30,061 32,158 30,248 25,768 30,620 29,617 -30.37%
-
Tax Rate 28.22% 18.80% 21.41% 22.10% 22.07% 15.46% 18.00% -
Total Cost 246,776 252,202 262,413 252,526 242,232 240,033 246,094 0.18%
-
Net Worth 202,828 198,112 190,955 186,287 181,132 175,604 169,468 12.71%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - 9,547 5,282 7,893 - 7,119 5,279 -
Div Payout % - 31.76% 16.43% 26.10% - 23.25% 17.83% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 202,828 198,112 190,955 186,287 181,132 175,604 169,468 12.71%
NOSH 80,808 79,563 79,234 78,935 78,753 79,101 79,190 1.35%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 5.56% 10.45% 10.74% 10.48% 9.33% 11.24% 10.71% -
ROE 8.48% 15.17% 16.84% 16.24% 14.23% 17.44% 17.48% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 323.36 353.97 371.02 357.36 339.25 341.90 348.03 -4.77%
EPS 21.28 37.79 40.59 38.32 32.72 38.71 37.40 -31.31%
DPS 0.00 12.00 6.67 10.00 0.00 9.00 6.67 -
NAPS 2.51 2.49 2.41 2.36 2.30 2.22 2.14 11.20%
Adjusted Per Share Value based on latest NOSH - 79,071
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 43.97 47.39 49.47 47.47 44.96 45.51 46.38 -3.49%
EPS 2.89 5.06 5.41 5.09 4.34 5.15 4.98 -30.40%
DPS 0.00 1.61 0.89 1.33 0.00 1.20 0.89 -
NAPS 0.3413 0.3334 0.3213 0.3135 0.3048 0.2955 0.2852 12.70%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 1.86 1.68 1.60 1.72 1.89 1.87 1.62 -
P/RPS 0.58 0.47 0.43 0.48 0.56 0.55 0.47 15.03%
P/EPS 8.74 4.45 3.94 4.49 5.78 4.83 4.33 59.64%
EY 11.44 22.49 25.37 22.28 17.31 20.70 23.09 -37.35%
DY 0.00 7.14 4.17 5.81 0.00 4.81 4.12 -
P/NAPS 0.74 0.67 0.66 0.73 0.82 0.84 0.76 -1.76%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 10/05/12 23/02/12 10/11/11 16/08/11 12/05/11 25/02/11 11/11/10 -
Price 1.80 1.85 1.65 1.70 1.99 1.89 1.75 -
P/RPS 0.56 0.52 0.44 0.48 0.59 0.55 0.50 7.84%
P/EPS 8.46 4.90 4.07 4.44 6.08 4.88 4.68 48.34%
EY 11.82 20.42 24.60 22.54 16.44 20.48 21.37 -32.59%
DY 0.00 6.49 4.04 5.88 0.00 4.76 3.81 -
P/NAPS 0.72 0.74 0.68 0.72 0.87 0.85 0.82 -8.29%

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