[CJCEN] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
20-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 21.87%
YoY- 540.21%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 270,444 275,608 270,270 239,312 210,950 205,104 173,156 34.50%
PBT 35,971 35,992 34,270 30,460 25,538 22,589 12,882 97.92%
Tax -5,560 -6,478 -6,050 -4,316 -3,864 -3,501 -2,334 78.08%
NP 30,411 29,513 28,220 26,144 21,674 19,088 10,548 102.17%
-
NP to SH 30,620 29,617 28,214 26,428 21,686 19,058 10,448 104.39%
-
Tax Rate 15.46% 18.00% 17.65% 14.17% 15.13% 15.50% 18.12% -
Total Cost 240,033 246,094 242,050 213,168 189,276 186,016 162,608 29.55%
-
Net Worth 175,604 169,468 164,145 160,990 145,505 137,194 74,128 77.42%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 7,119 5,279 4,757 - 4,570 1,988 - -
Div Payout % 23.25% 17.83% 16.86% - 21.08% 10.43% - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 175,604 169,468 164,145 160,990 145,505 137,194 74,128 77.42%
NOSH 79,101 79,190 79,297 79,698 76,180 74,562 74,128 4.41%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 11.24% 10.71% 10.44% 10.92% 10.27% 9.31% 6.09% -
ROE 17.44% 17.48% 17.19% 16.42% 14.90% 13.89% 14.09% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 341.90 348.03 340.83 300.27 276.91 275.08 233.59 28.82%
EPS 38.71 37.40 35.58 33.16 28.47 25.56 14.08 95.89%
DPS 9.00 6.67 6.00 0.00 6.00 2.67 0.00 -
NAPS 2.22 2.14 2.07 2.02 1.91 1.84 1.00 69.93%
Adjusted Per Share Value based on latest NOSH - 79,698
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 45.51 46.38 45.48 40.27 35.50 34.52 29.14 34.50%
EPS 5.15 4.98 4.75 4.45 3.65 3.21 1.76 104.18%
DPS 1.20 0.89 0.80 0.00 0.77 0.33 0.00 -
NAPS 0.2955 0.2852 0.2762 0.2709 0.2449 0.2309 0.1247 77.46%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.87 1.62 1.52 1.68 2.00 1.51 1.02 -
P/RPS 0.55 0.47 0.45 0.56 0.72 0.55 0.44 15.99%
P/EPS 4.83 4.33 4.27 5.07 7.03 5.91 7.24 -23.59%
EY 20.70 23.09 23.41 19.74 14.23 16.93 13.82 30.81%
DY 4.81 4.12 3.95 0.00 3.00 1.77 0.00 -
P/NAPS 0.84 0.76 0.73 0.83 1.05 0.82 1.02 -12.10%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 11/11/10 12/08/10 20/05/10 25/02/10 19/11/09 18/08/09 -
Price 1.89 1.75 1.62 1.60 1.72 1.96 1.73 -
P/RPS 0.55 0.50 0.48 0.53 0.62 0.71 0.74 -17.90%
P/EPS 4.88 4.68 4.55 4.83 6.04 7.67 12.27 -45.82%
EY 20.48 21.37 21.96 20.72 16.55 13.04 8.15 84.52%
DY 4.76 3.81 3.70 0.00 3.49 1.36 0.00 -
P/NAPS 0.85 0.82 0.78 0.79 0.90 1.07 1.73 -37.65%

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