[CJCEN] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
23-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 24.64%
YoY- -1.83%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 192,749 131,648 65,326 281,627 220,480 141,041 66,792 102.30%
PBT 16,897 10,164 5,060 36,237 30,117 18,971 8,000 64.39%
Tax -6,250 -3,734 -1,428 -6,812 -6,447 -4,193 -1,766 131.70%
NP 10,647 6,430 3,632 29,425 23,670 14,778 6,234 42.74%
-
NP to SH 11,704 7,737 4,299 30,061 24,119 15,124 6,442 48.73%
-
Tax Rate 36.99% 36.74% 28.22% 18.80% 21.41% 22.10% 22.07% -
Total Cost 182,102 125,218 61,694 252,202 196,810 126,263 60,558 107.91%
-
Net Worth 206,290 200,340 202,828 198,112 190,955 186,287 181,132 9.03%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 3,409 3,352 - 9,547 3,961 3,946 - -
Div Payout % 29.13% 43.34% - 31.76% 16.43% 26.10% - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 206,290 200,340 202,828 198,112 190,955 186,287 181,132 9.03%
NOSH 85,243 83,824 80,808 79,563 79,234 78,935 78,753 5.40%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 5.52% 4.88% 5.56% 10.45% 10.74% 10.48% 9.33% -
ROE 5.67% 3.86% 2.12% 15.17% 12.63% 8.12% 3.56% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 226.11 157.05 80.84 353.97 278.26 178.68 84.81 91.92%
EPS 13.73 9.23 5.32 37.79 30.44 19.16 8.18 41.10%
DPS 4.00 4.00 0.00 12.00 5.00 5.00 0.00 -
NAPS 2.42 2.39 2.51 2.49 2.41 2.36 2.30 3.43%
Adjusted Per Share Value based on latest NOSH - 80,500
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 32.44 22.15 10.99 47.39 37.10 23.74 11.24 102.31%
EPS 1.97 1.30 0.72 5.06 4.06 2.55 1.08 49.12%
DPS 0.57 0.56 0.00 1.61 0.67 0.66 0.00 -
NAPS 0.3472 0.3371 0.3413 0.3334 0.3213 0.3135 0.3048 9.04%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 1.79 1.84 1.86 1.68 1.60 1.72 1.89 -
P/RPS 0.79 1.17 2.30 0.47 0.57 0.96 2.23 -49.83%
P/EPS 13.04 19.93 34.96 4.45 5.26 8.98 23.11 -31.64%
EY 7.67 5.02 2.86 22.49 19.03 11.14 4.33 46.24%
DY 2.23 2.17 0.00 7.14 3.13 2.91 0.00 -
P/NAPS 0.74 0.77 0.74 0.67 0.66 0.73 0.82 -6.59%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 08/11/12 09/08/12 10/05/12 23/02/12 10/11/11 16/08/11 12/05/11 -
Price 1.90 1.80 1.80 1.85 1.65 1.70 1.99 -
P/RPS 0.84 1.15 2.23 0.52 0.59 0.95 2.35 -49.53%
P/EPS 13.84 19.50 33.83 4.90 5.42 8.87 24.33 -31.27%
EY 7.23 5.13 2.96 20.42 18.45 11.27 4.11 45.57%
DY 2.11 2.22 0.00 6.49 3.03 2.94 0.00 -
P/NAPS 0.79 0.75 0.72 0.74 0.68 0.72 0.87 -6.21%

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