[CJCEN] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 37.85%
YoY- 41.2%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 220,480 141,041 66,792 270,444 206,706 135,135 59,828 138.39%
PBT 30,117 18,971 8,000 35,971 26,994 17,135 7,615 149.87%
Tax -6,447 -4,193 -1,766 -5,560 -4,859 -3,025 -1,079 228.91%
NP 23,670 14,778 6,234 30,411 22,135 14,110 6,536 135.64%
-
NP to SH 24,119 15,124 6,442 30,620 22,213 14,107 6,607 136.89%
-
Tax Rate 21.41% 22.10% 22.07% 15.46% 18.00% 17.65% 14.17% -
Total Cost 196,810 126,263 60,558 240,033 184,571 121,025 53,292 138.73%
-
Net Worth 190,955 186,287 181,132 175,604 169,468 164,145 160,990 12.04%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 3,961 3,946 - 7,119 3,959 2,378 - -
Div Payout % 16.43% 26.10% - 23.25% 17.83% 16.86% - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 190,955 186,287 181,132 175,604 169,468 164,145 160,990 12.04%
NOSH 79,234 78,935 78,753 79,101 79,190 79,297 79,698 -0.38%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 10.74% 10.48% 9.33% 11.24% 10.71% 10.44% 10.92% -
ROE 12.63% 8.12% 3.56% 17.44% 13.11% 8.59% 4.10% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 278.26 178.68 84.81 341.90 261.02 170.42 75.07 139.31%
EPS 30.44 19.16 8.18 38.71 28.05 17.79 8.29 137.82%
DPS 5.00 5.00 0.00 9.00 5.00 3.00 0.00 -
NAPS 2.41 2.36 2.30 2.22 2.14 2.07 2.02 12.47%
Adjusted Per Share Value based on latest NOSH - 78,791
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 37.10 23.74 11.24 45.51 34.79 22.74 10.07 138.35%
EPS 4.06 2.55 1.08 5.15 3.74 2.37 1.11 137.20%
DPS 0.67 0.66 0.00 1.20 0.67 0.40 0.00 -
NAPS 0.3213 0.3135 0.3048 0.2955 0.2852 0.2762 0.2709 12.03%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.60 1.72 1.89 1.87 1.62 1.52 1.68 -
P/RPS 0.57 0.96 2.23 0.55 0.62 0.89 2.24 -59.81%
P/EPS 5.26 8.98 23.11 4.83 5.78 8.54 20.27 -59.28%
EY 19.03 11.14 4.33 20.70 17.31 11.70 4.93 145.86%
DY 3.13 2.91 0.00 4.81 3.09 1.97 0.00 -
P/NAPS 0.66 0.73 0.82 0.84 0.76 0.73 0.83 -14.15%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 10/11/11 16/08/11 12/05/11 25/02/11 11/11/10 12/08/10 20/05/10 -
Price 1.65 1.70 1.99 1.89 1.75 1.62 1.60 -
P/RPS 0.59 0.95 2.35 0.55 0.67 0.95 2.13 -57.47%
P/EPS 5.42 8.87 24.33 4.88 6.24 9.11 19.30 -57.08%
EY 18.45 11.27 4.11 20.48 16.03 10.98 5.18 133.04%
DY 3.03 2.94 0.00 4.76 2.86 1.85 0.00 -
P/NAPS 0.68 0.72 0.87 0.85 0.82 0.78 0.79 -9.50%

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