[CJCEN] QoQ Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 3.39%
YoY- 41.2%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 293,973 282,082 267,168 270,444 275,608 270,270 239,312 14.68%
PBT 40,156 37,942 32,000 35,971 35,992 34,270 30,460 20.21%
Tax -8,596 -8,386 -7,064 -5,560 -6,478 -6,050 -4,316 58.23%
NP 31,560 29,556 24,936 30,411 29,513 28,220 26,144 13.36%
-
NP to SH 32,158 30,248 25,768 30,620 29,617 28,214 26,428 13.96%
-
Tax Rate 21.41% 22.10% 22.07% 15.46% 18.00% 17.65% 14.17% -
Total Cost 262,413 252,526 242,232 240,033 246,094 242,050 213,168 14.84%
-
Net Worth 190,955 186,287 181,132 175,604 169,468 164,145 160,990 12.04%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 5,282 7,893 - 7,119 5,279 4,757 - -
Div Payout % 16.43% 26.10% - 23.25% 17.83% 16.86% - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 190,955 186,287 181,132 175,604 169,468 164,145 160,990 12.04%
NOSH 79,234 78,935 78,753 79,101 79,190 79,297 79,698 -0.38%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 10.74% 10.48% 9.33% 11.24% 10.71% 10.44% 10.92% -
ROE 16.84% 16.24% 14.23% 17.44% 17.48% 17.19% 16.42% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 371.02 357.36 339.25 341.90 348.03 340.83 300.27 15.13%
EPS 40.59 38.32 32.72 38.71 37.40 35.58 33.16 14.41%
DPS 6.67 10.00 0.00 9.00 6.67 6.00 0.00 -
NAPS 2.41 2.36 2.30 2.22 2.14 2.07 2.02 12.47%
Adjusted Per Share Value based on latest NOSH - 78,791
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 49.47 47.47 44.96 45.51 46.38 45.48 40.27 14.68%
EPS 5.41 5.09 4.34 5.15 4.98 4.75 4.45 13.89%
DPS 0.89 1.33 0.00 1.20 0.89 0.80 0.00 -
NAPS 0.3213 0.3135 0.3048 0.2955 0.2852 0.2762 0.2709 12.03%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.60 1.72 1.89 1.87 1.62 1.52 1.68 -
P/RPS 0.43 0.48 0.56 0.55 0.47 0.45 0.56 -16.13%
P/EPS 3.94 4.49 5.78 4.83 4.33 4.27 5.07 -15.46%
EY 25.37 22.28 17.31 20.70 23.09 23.41 19.74 18.19%
DY 4.17 5.81 0.00 4.81 4.12 3.95 0.00 -
P/NAPS 0.66 0.73 0.82 0.84 0.76 0.73 0.83 -14.15%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 10/11/11 16/08/11 12/05/11 25/02/11 11/11/10 12/08/10 20/05/10 -
Price 1.65 1.70 1.99 1.89 1.75 1.62 1.60 -
P/RPS 0.44 0.48 0.59 0.55 0.50 0.48 0.53 -11.65%
P/EPS 4.07 4.44 6.08 4.88 4.68 4.55 4.83 -10.77%
EY 24.60 22.54 16.44 20.48 21.37 21.96 20.72 12.11%
DY 4.04 5.88 0.00 4.76 3.81 3.70 0.00 -
P/NAPS 0.68 0.72 0.87 0.85 0.82 0.78 0.79 -9.50%

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