[CJCEN] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
21-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -93.01%
YoY- -89.45%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 210,950 153,828 86,578 39,605 163,892 116,140 72,199 103.97%
PBT 25,538 16,942 6,441 1,322 17,089 17,288 13,588 52.12%
Tax -3,864 -2,626 -1,167 -322 -3,334 -2,317 -1,599 79.78%
NP 21,674 14,316 5,274 1,000 13,755 14,971 11,989 48.24%
-
NP to SH 21,686 14,294 5,224 1,032 14,767 15,405 12,300 45.79%
-
Tax Rate 15.13% 15.50% 18.12% 24.36% 19.51% 13.40% 11.77% -
Total Cost 189,276 139,512 81,304 38,605 150,137 101,169 60,210 114.14%
-
Net Worth 145,505 137,194 74,128 138,837 129,394 126,438 118,530 14.60%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 4,570 1,491 - - 3,497 5,467 1,943 76.58%
Div Payout % 21.08% 10.43% - - 23.68% 35.49% 15.80% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 145,505 137,194 74,128 138,837 129,394 126,438 118,530 14.60%
NOSH 76,180 74,562 74,128 74,244 69,942 68,345 64,770 11.39%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 10.27% 9.31% 6.09% 2.52% 8.39% 12.89% 16.61% -
ROE 14.90% 10.42% 7.05% 0.74% 11.41% 12.18% 10.38% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 276.91 206.31 116.80 53.34 234.32 169.93 111.47 83.11%
EPS 28.47 19.17 7.04 1.39 21.12 22.54 18.99 30.89%
DPS 6.00 2.00 0.00 0.00 5.00 8.00 3.00 58.53%
NAPS 1.91 1.84 1.00 1.87 1.85 1.85 1.83 2.88%
Adjusted Per Share Value based on latest NOSH - 74,244
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 35.50 25.89 14.57 6.66 27.58 19.54 12.15 103.97%
EPS 3.65 2.41 0.88 0.17 2.49 2.59 2.07 45.80%
DPS 0.77 0.25 0.00 0.00 0.59 0.92 0.33 75.64%
NAPS 0.2449 0.2309 0.1247 0.2336 0.2178 0.2128 0.1995 14.60%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 2.00 1.51 1.02 0.70 0.69 1.09 1.59 -
P/RPS 0.72 0.73 0.87 1.31 0.29 0.64 1.43 -36.63%
P/EPS 7.03 7.88 14.47 50.36 3.27 4.84 8.37 -10.95%
EY 14.23 12.70 6.91 1.99 30.60 20.68 11.94 12.37%
DY 3.00 1.32 0.00 0.00 7.25 7.34 1.89 35.95%
P/NAPS 1.05 0.82 1.02 0.37 0.37 0.59 0.87 13.31%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 19/11/09 18/08/09 21/05/09 27/02/09 27/11/08 28/08/08 -
Price 1.72 1.96 1.73 1.05 0.74 0.75 1.20 -
P/RPS 0.62 0.95 1.48 1.97 0.32 0.44 1.08 -30.85%
P/EPS 6.04 10.22 24.55 75.54 3.50 3.33 6.32 -2.96%
EY 16.55 9.78 4.07 1.32 28.53 30.05 15.83 3.00%
DY 3.49 1.02 0.00 0.00 6.76 10.67 2.50 24.83%
P/NAPS 0.90 1.07 1.73 0.56 0.40 0.41 0.66 22.90%

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