[CJCEN] QoQ Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
10-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 6.32%
YoY- 8.58%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 263,296 261,304 281,627 293,973 282,082 267,168 270,444 -1.77%
PBT 20,328 20,240 36,237 40,156 37,942 32,000 35,971 -31.67%
Tax -7,468 -5,712 -6,812 -8,596 -8,386 -7,064 -5,560 21.75%
NP 12,860 14,528 29,425 31,560 29,556 24,936 30,411 -43.69%
-
NP to SH 15,474 17,196 30,061 32,158 30,248 25,768 30,620 -36.58%
-
Tax Rate 36.74% 28.22% 18.80% 21.41% 22.10% 22.07% 15.46% -
Total Cost 250,436 246,776 252,202 262,413 252,526 242,232 240,033 2.87%
-
Net Worth 200,340 202,828 198,112 190,955 186,287 181,132 175,604 9.19%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 6,705 - 9,547 5,282 7,893 - 7,119 -3.91%
Div Payout % 43.34% - 31.76% 16.43% 26.10% - 23.25% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 200,340 202,828 198,112 190,955 186,287 181,132 175,604 9.19%
NOSH 83,824 80,808 79,563 79,234 78,935 78,753 79,101 3.94%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 4.88% 5.56% 10.45% 10.74% 10.48% 9.33% 11.24% -
ROE 7.72% 8.48% 15.17% 16.84% 16.24% 14.23% 17.44% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 314.10 323.36 353.97 371.02 357.36 339.25 341.90 -5.50%
EPS 18.46 21.28 37.79 40.59 38.32 32.72 38.71 -38.98%
DPS 8.00 0.00 12.00 6.67 10.00 0.00 9.00 -7.55%
NAPS 2.39 2.51 2.49 2.41 2.36 2.30 2.22 5.04%
Adjusted Per Share Value based on latest NOSH - 79,884
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 44.31 43.97 47.39 49.47 47.47 44.96 45.51 -1.76%
EPS 2.60 2.89 5.06 5.41 5.09 4.34 5.15 -36.62%
DPS 1.13 0.00 1.61 0.89 1.33 0.00 1.20 -3.93%
NAPS 0.3371 0.3413 0.3334 0.3213 0.3135 0.3048 0.2955 9.18%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.84 1.86 1.68 1.60 1.72 1.89 1.87 -
P/RPS 0.59 0.58 0.47 0.43 0.48 0.56 0.55 4.79%
P/EPS 9.97 8.74 4.45 3.94 4.49 5.78 4.83 62.18%
EY 10.03 11.44 22.49 25.37 22.28 17.31 20.70 -38.33%
DY 4.35 0.00 7.14 4.17 5.81 0.00 4.81 -6.48%
P/NAPS 0.77 0.74 0.67 0.66 0.73 0.82 0.84 -5.64%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 09/08/12 10/05/12 23/02/12 10/11/11 16/08/11 12/05/11 25/02/11 -
Price 1.80 1.80 1.85 1.65 1.70 1.99 1.89 -
P/RPS 0.57 0.56 0.52 0.44 0.48 0.59 0.55 2.41%
P/EPS 9.75 8.46 4.90 4.07 4.44 6.08 4.88 58.69%
EY 10.26 11.82 20.42 24.60 22.54 16.44 20.48 -36.94%
DY 4.44 0.00 6.49 4.04 5.88 0.00 4.76 -4.53%
P/NAPS 0.75 0.72 0.74 0.68 0.72 0.87 0.85 -8.01%

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