[CJCEN] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
21-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -72.05%
YoY- -89.45%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 210,950 205,104 173,156 158,420 163,892 154,853 144,398 28.66%
PBT 25,538 22,589 12,882 5,288 17,089 23,050 27,176 -4.04%
Tax -3,864 -3,501 -2,334 -1,288 -3,334 -3,089 -3,198 13.40%
NP 21,674 19,088 10,548 4,000 13,755 19,961 23,978 -6.49%
-
NP to SH 21,686 19,058 10,448 4,128 14,767 20,540 24,600 -8.04%
-
Tax Rate 15.13% 15.50% 18.12% 24.36% 19.51% 13.40% 11.77% -
Total Cost 189,276 186,016 162,608 154,420 150,137 134,892 120,420 35.07%
-
Net Worth 145,505 137,194 74,128 138,837 129,394 126,438 118,530 14.60%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 4,570 1,988 - - 3,497 7,290 3,886 11.38%
Div Payout % 21.08% 10.43% - - 23.68% 35.49% 15.80% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 145,505 137,194 74,128 138,837 129,394 126,438 118,530 14.60%
NOSH 76,180 74,562 74,128 74,244 69,942 68,345 64,770 11.39%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 10.27% 9.31% 6.09% 2.52% 8.39% 12.89% 16.61% -
ROE 14.90% 13.89% 14.09% 2.97% 11.41% 16.25% 20.75% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 276.91 275.08 233.59 213.38 234.32 226.58 222.94 15.50%
EPS 28.47 25.56 14.08 5.56 21.12 30.05 37.98 -17.43%
DPS 6.00 2.67 0.00 0.00 5.00 10.67 6.00 0.00%
NAPS 1.91 1.84 1.00 1.87 1.85 1.85 1.83 2.88%
Adjusted Per Share Value based on latest NOSH - 74,244
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 35.50 34.52 29.14 26.66 27.58 26.06 24.30 28.66%
EPS 3.65 3.21 1.76 0.69 2.49 3.46 4.14 -8.03%
DPS 0.77 0.33 0.00 0.00 0.59 1.23 0.65 11.92%
NAPS 0.2449 0.2309 0.1247 0.2336 0.2178 0.2128 0.1995 14.60%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 2.00 1.51 1.02 0.70 0.69 1.09 1.59 -
P/RPS 0.72 0.55 0.44 0.33 0.29 0.48 0.71 0.93%
P/EPS 7.03 5.91 7.24 12.59 3.27 3.63 4.19 41.06%
EY 14.23 16.93 13.82 7.94 30.60 27.57 23.89 -29.13%
DY 3.00 1.77 0.00 0.00 7.25 9.79 3.77 -14.09%
P/NAPS 1.05 0.82 1.02 0.37 0.37 0.59 0.87 13.31%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 19/11/09 18/08/09 21/05/09 27/02/09 27/11/08 28/08/08 -
Price 1.72 1.96 1.73 1.05 0.74 0.75 1.20 -
P/RPS 0.62 0.71 0.74 0.49 0.32 0.33 0.54 9.61%
P/EPS 6.04 7.67 12.27 18.88 3.50 2.50 3.16 53.83%
EY 16.55 13.04 8.15 5.30 28.53 40.07 31.65 -35.01%
DY 3.49 1.36 0.00 0.00 6.76 14.22 5.00 -21.26%
P/NAPS 0.90 1.07 1.73 0.56 0.40 0.41 0.66 22.90%

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