[CJCEN] QoQ Annualized Quarter Result on 31-Dec-2011 [#4]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
23-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -6.52%
YoY- -1.83%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 256,998 263,296 261,304 281,627 293,973 282,082 267,168 -2.54%
PBT 22,529 20,328 20,240 36,237 40,156 37,942 32,000 -20.80%
Tax -8,333 -7,468 -5,712 -6,812 -8,596 -8,386 -7,064 11.60%
NP 14,196 12,860 14,528 29,425 31,560 29,556 24,936 -31.23%
-
NP to SH 15,605 15,474 17,196 30,061 32,158 30,248 25,768 -28.35%
-
Tax Rate 36.99% 36.74% 28.22% 18.80% 21.41% 22.10% 22.07% -
Total Cost 242,802 250,436 246,776 252,202 262,413 252,526 242,232 0.15%
-
Net Worth 206,290 200,340 202,828 198,112 190,955 186,287 181,132 9.03%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 4,546 6,705 - 9,547 5,282 7,893 - -
Div Payout % 29.13% 43.34% - 31.76% 16.43% 26.10% - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 206,290 200,340 202,828 198,112 190,955 186,287 181,132 9.03%
NOSH 85,243 83,824 80,808 79,563 79,234 78,935 78,753 5.40%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 5.52% 4.88% 5.56% 10.45% 10.74% 10.48% 9.33% -
ROE 7.56% 7.72% 8.48% 15.17% 16.84% 16.24% 14.23% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 301.49 314.10 323.36 353.97 371.02 357.36 339.25 -7.54%
EPS 18.31 18.46 21.28 37.79 40.59 38.32 32.72 -32.02%
DPS 5.33 8.00 0.00 12.00 6.67 10.00 0.00 -
NAPS 2.42 2.39 2.51 2.49 2.41 2.36 2.30 3.43%
Adjusted Per Share Value based on latest NOSH - 80,500
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 43.25 44.31 43.97 47.39 49.47 47.47 44.96 -2.54%
EPS 2.63 2.60 2.89 5.06 5.41 5.09 4.34 -28.32%
DPS 0.77 1.13 0.00 1.61 0.89 1.33 0.00 -
NAPS 0.3472 0.3371 0.3413 0.3334 0.3213 0.3135 0.3048 9.04%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 1.79 1.84 1.86 1.68 1.60 1.72 1.89 -
P/RPS 0.59 0.59 0.58 0.47 0.43 0.48 0.56 3.53%
P/EPS 9.78 9.97 8.74 4.45 3.94 4.49 5.78 41.85%
EY 10.23 10.03 11.44 22.49 25.37 22.28 17.31 -29.50%
DY 2.98 4.35 0.00 7.14 4.17 5.81 0.00 -
P/NAPS 0.74 0.77 0.74 0.67 0.66 0.73 0.82 -6.59%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 08/11/12 09/08/12 10/05/12 23/02/12 10/11/11 16/08/11 12/05/11 -
Price 1.90 1.80 1.80 1.85 1.65 1.70 1.99 -
P/RPS 0.63 0.57 0.56 0.52 0.44 0.48 0.59 4.45%
P/EPS 10.38 9.75 8.46 4.90 4.07 4.44 6.08 42.70%
EY 9.64 10.26 11.82 20.42 24.60 22.54 16.44 -29.87%
DY 2.81 4.44 0.00 6.49 4.04 5.88 0.00 -
P/NAPS 0.79 0.75 0.72 0.74 0.68 0.72 0.87 -6.21%

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