[CJCEN] QoQ Cumulative Quarter Result on 30-Jun-2011 [#2]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
16-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 134.77%
YoY- 7.21%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 65,326 281,627 220,480 141,041 66,792 270,444 206,706 -53.57%
PBT 5,060 36,237 30,117 18,971 8,000 35,971 26,994 -67.21%
Tax -1,428 -6,812 -6,447 -4,193 -1,766 -5,560 -4,859 -55.76%
NP 3,632 29,425 23,670 14,778 6,234 30,411 22,135 -69.99%
-
NP to SH 4,299 30,061 24,119 15,124 6,442 30,620 22,213 -66.50%
-
Tax Rate 28.22% 18.80% 21.41% 22.10% 22.07% 15.46% 18.00% -
Total Cost 61,694 252,202 196,810 126,263 60,558 240,033 184,571 -51.80%
-
Net Worth 202,828 198,112 190,955 186,287 181,132 175,604 169,468 12.71%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - 9,547 3,961 3,946 - 7,119 3,959 -
Div Payout % - 31.76% 16.43% 26.10% - 23.25% 17.83% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 202,828 198,112 190,955 186,287 181,132 175,604 169,468 12.71%
NOSH 80,808 79,563 79,234 78,935 78,753 79,101 79,190 1.35%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 5.56% 10.45% 10.74% 10.48% 9.33% 11.24% 10.71% -
ROE 2.12% 15.17% 12.63% 8.12% 3.56% 17.44% 13.11% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 80.84 353.97 278.26 178.68 84.81 341.90 261.02 -54.19%
EPS 5.32 37.79 30.44 19.16 8.18 38.71 28.05 -66.95%
DPS 0.00 12.00 5.00 5.00 0.00 9.00 5.00 -
NAPS 2.51 2.49 2.41 2.36 2.30 2.22 2.14 11.20%
Adjusted Per Share Value based on latest NOSH - 79,071
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 10.99 47.39 37.10 23.74 11.24 45.51 34.79 -53.58%
EPS 0.72 5.06 4.06 2.55 1.08 5.15 3.74 -66.62%
DPS 0.00 1.61 0.67 0.66 0.00 1.20 0.67 -
NAPS 0.3413 0.3334 0.3213 0.3135 0.3048 0.2955 0.2852 12.70%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 1.86 1.68 1.60 1.72 1.89 1.87 1.62 -
P/RPS 2.30 0.47 0.57 0.96 2.23 0.55 0.62 139.44%
P/EPS 34.96 4.45 5.26 8.98 23.11 4.83 5.78 231.60%
EY 2.86 22.49 19.03 11.14 4.33 20.70 17.31 -69.85%
DY 0.00 7.14 3.13 2.91 0.00 4.81 3.09 -
P/NAPS 0.74 0.67 0.66 0.73 0.82 0.84 0.76 -1.76%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 10/05/12 23/02/12 10/11/11 16/08/11 12/05/11 25/02/11 11/11/10 -
Price 1.80 1.85 1.65 1.70 1.99 1.89 1.75 -
P/RPS 2.23 0.52 0.59 0.95 2.35 0.55 0.67 122.75%
P/EPS 33.83 4.90 5.42 8.87 24.33 4.88 6.24 208.29%
EY 2.96 20.42 18.45 11.27 4.11 20.48 16.03 -67.53%
DY 0.00 6.49 3.03 2.94 0.00 4.76 2.86 -
P/NAPS 0.72 0.74 0.68 0.72 0.87 0.85 0.82 -8.29%

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