[CJCEN] QoQ Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
12-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -15.85%
YoY- -2.5%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 281,627 293,973 282,082 267,168 270,444 275,608 270,270 2.77%
PBT 36,237 40,156 37,942 32,000 35,971 35,992 34,270 3.78%
Tax -6,812 -8,596 -8,386 -7,064 -5,560 -6,478 -6,050 8.20%
NP 29,425 31,560 29,556 24,936 30,411 29,513 28,220 2.81%
-
NP to SH 30,061 32,158 30,248 25,768 30,620 29,617 28,214 4.30%
-
Tax Rate 18.80% 21.41% 22.10% 22.07% 15.46% 18.00% 17.65% -
Total Cost 252,202 262,413 252,526 242,232 240,033 246,094 242,050 2.76%
-
Net Worth 198,112 190,955 186,287 181,132 175,604 169,468 164,145 13.32%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 9,547 5,282 7,893 - 7,119 5,279 4,757 58.90%
Div Payout % 31.76% 16.43% 26.10% - 23.25% 17.83% 16.86% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 198,112 190,955 186,287 181,132 175,604 169,468 164,145 13.32%
NOSH 79,563 79,234 78,935 78,753 79,101 79,190 79,297 0.22%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 10.45% 10.74% 10.48% 9.33% 11.24% 10.71% 10.44% -
ROE 15.17% 16.84% 16.24% 14.23% 17.44% 17.48% 17.19% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 353.97 371.02 357.36 339.25 341.90 348.03 340.83 2.54%
EPS 37.79 40.59 38.32 32.72 38.71 37.40 35.58 4.08%
DPS 12.00 6.67 10.00 0.00 9.00 6.67 6.00 58.53%
NAPS 2.49 2.41 2.36 2.30 2.22 2.14 2.07 13.06%
Adjusted Per Share Value based on latest NOSH - 78,753
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 47.39 49.47 47.47 44.96 45.51 46.38 45.48 2.77%
EPS 5.06 5.41 5.09 4.34 5.15 4.98 4.75 4.29%
DPS 1.61 0.89 1.33 0.00 1.20 0.89 0.80 59.19%
NAPS 0.3334 0.3213 0.3135 0.3048 0.2955 0.2852 0.2762 13.33%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.68 1.60 1.72 1.89 1.87 1.62 1.52 -
P/RPS 0.47 0.43 0.48 0.56 0.55 0.47 0.45 2.93%
P/EPS 4.45 3.94 4.49 5.78 4.83 4.33 4.27 2.78%
EY 22.49 25.37 22.28 17.31 20.70 23.09 23.41 -2.63%
DY 7.14 4.17 5.81 0.00 4.81 4.12 3.95 48.22%
P/NAPS 0.67 0.66 0.73 0.82 0.84 0.76 0.73 -5.54%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 23/02/12 10/11/11 16/08/11 12/05/11 25/02/11 11/11/10 12/08/10 -
Price 1.85 1.65 1.70 1.99 1.89 1.75 1.62 -
P/RPS 0.52 0.44 0.48 0.59 0.55 0.50 0.48 5.46%
P/EPS 4.90 4.07 4.44 6.08 4.88 4.68 4.55 5.05%
EY 20.42 24.60 22.54 16.44 20.48 21.37 21.96 -4.71%
DY 6.49 4.04 5.88 0.00 4.76 3.81 3.70 45.29%
P/NAPS 0.74 0.68 0.72 0.87 0.85 0.82 0.78 -3.43%

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