[CJCEN] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
19-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 82.41%
YoY- -7.21%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 270,270 239,312 210,950 205,104 173,156 158,420 163,892 39.70%
PBT 34,270 30,460 25,538 22,589 12,882 5,288 17,089 59.22%
Tax -6,050 -4,316 -3,864 -3,501 -2,334 -1,288 -3,334 48.93%
NP 28,220 26,144 21,674 19,088 10,548 4,000 13,755 61.67%
-
NP to SH 28,214 26,428 21,686 19,058 10,448 4,128 14,767 54.15%
-
Tax Rate 17.65% 14.17% 15.13% 15.50% 18.12% 24.36% 19.51% -
Total Cost 242,050 213,168 189,276 186,016 162,608 154,420 150,137 37.61%
-
Net Worth 164,145 160,990 145,505 137,194 74,128 138,837 129,394 17.23%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 4,757 - 4,570 1,988 - - 3,497 22.83%
Div Payout % 16.86% - 21.08% 10.43% - - 23.68% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 164,145 160,990 145,505 137,194 74,128 138,837 129,394 17.23%
NOSH 79,297 79,698 76,180 74,562 74,128 74,244 69,942 8.75%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 10.44% 10.92% 10.27% 9.31% 6.09% 2.52% 8.39% -
ROE 17.19% 16.42% 14.90% 13.89% 14.09% 2.97% 11.41% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 340.83 300.27 276.91 275.08 233.59 213.38 234.32 28.46%
EPS 35.58 33.16 28.47 25.56 14.08 5.56 21.12 41.71%
DPS 6.00 0.00 6.00 2.67 0.00 0.00 5.00 12.96%
NAPS 2.07 2.02 1.91 1.84 1.00 1.87 1.85 7.80%
Adjusted Per Share Value based on latest NOSH - 75,328
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 45.48 40.27 35.50 34.52 29.14 26.66 27.58 39.70%
EPS 4.75 4.45 3.65 3.21 1.76 0.69 2.49 53.99%
DPS 0.80 0.00 0.77 0.33 0.00 0.00 0.59 22.57%
NAPS 0.2762 0.2709 0.2449 0.2309 0.1247 0.2336 0.2178 17.21%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.52 1.68 2.00 1.51 1.02 0.70 0.69 -
P/RPS 0.45 0.56 0.72 0.55 0.44 0.33 0.29 34.14%
P/EPS 4.27 5.07 7.03 5.91 7.24 12.59 3.27 19.52%
EY 23.41 19.74 14.23 16.93 13.82 7.94 30.60 -16.39%
DY 3.95 0.00 3.00 1.77 0.00 0.00 7.25 -33.36%
P/NAPS 0.73 0.83 1.05 0.82 1.02 0.37 0.37 57.50%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 12/08/10 20/05/10 25/02/10 19/11/09 18/08/09 21/05/09 27/02/09 -
Price 1.62 1.60 1.72 1.96 1.73 1.05 0.74 -
P/RPS 0.48 0.53 0.62 0.71 0.74 0.49 0.32 31.13%
P/EPS 4.55 4.83 6.04 7.67 12.27 18.88 3.50 19.17%
EY 21.96 20.72 16.55 13.04 8.15 5.30 28.53 -16.05%
DY 3.70 0.00 3.49 1.36 0.00 0.00 6.76 -33.16%
P/NAPS 0.78 0.79 0.90 1.07 1.73 0.56 0.40 56.27%

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