[CJCEN] QoQ Quarter Result on 30-Jun-2010 [#2]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
12-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 13.52%
YoY- 78.91%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 66,792 63,738 71,571 75,307 59,828 57,122 67,251 -0.45%
PBT 8,000 8,977 9,859 9,520 7,615 8,596 10,502 -16.60%
Tax -1,766 -701 -1,834 -1,946 -1,079 -1,238 -1,459 13.59%
NP 6,234 8,276 8,025 7,574 6,536 7,358 9,043 -21.98%
-
NP to SH 6,442 8,407 8,106 7,500 6,607 7,392 9,071 -20.41%
-
Tax Rate 22.07% 7.81% 18.60% 20.44% 14.17% 14.40% 13.89% -
Total Cost 60,558 55,462 63,546 67,733 53,292 49,764 58,208 2.67%
-
Net Worth 181,132 174,916 168,907 163,249 160,990 80,979 138,604 19.55%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 3,151 1,578 2,365 - 3,239 1,506 -
Div Payout % - 37.49% 19.47% 31.55% - 43.82% 16.61% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 181,132 174,916 168,907 163,249 160,990 80,979 138,604 19.55%
NOSH 78,753 78,791 78,928 78,864 79,698 80,979 75,328 3.01%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 9.33% 12.98% 11.21% 10.06% 10.92% 12.88% 13.45% -
ROE 3.56% 4.81% 4.80% 4.59% 4.10% 9.13% 6.54% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 84.81 80.90 90.68 95.49 75.07 70.54 89.28 -3.36%
EPS 8.18 10.67 10.27 9.51 8.29 9.13 12.04 -22.73%
DPS 0.00 4.00 2.00 3.00 0.00 4.00 2.00 -
NAPS 2.30 2.22 2.14 2.07 2.02 1.00 1.84 16.05%
Adjusted Per Share Value based on latest NOSH - 78,864
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 11.24 10.73 12.04 12.67 10.07 9.61 11.32 -0.47%
EPS 1.08 1.41 1.36 1.26 1.11 1.24 1.53 -20.73%
DPS 0.00 0.53 0.27 0.40 0.00 0.55 0.25 -
NAPS 0.3048 0.2944 0.2842 0.2747 0.2709 0.1363 0.2333 19.52%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.89 1.87 1.62 1.52 1.68 2.00 1.51 -
P/RPS 2.23 2.31 1.79 1.59 2.24 2.84 1.69 20.32%
P/EPS 23.11 17.53 15.77 15.98 20.27 21.91 12.54 50.37%
EY 4.33 5.71 6.34 6.26 4.93 4.56 7.97 -33.44%
DY 0.00 2.14 1.23 1.97 0.00 2.00 1.32 -
P/NAPS 0.82 0.84 0.76 0.73 0.83 2.00 0.82 0.00%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 12/05/11 25/02/11 11/11/10 12/08/10 20/05/10 25/02/10 19/11/09 -
Price 1.99 1.89 1.75 1.62 1.60 1.72 1.96 -
P/RPS 2.35 2.34 1.93 1.70 2.13 2.44 2.20 4.49%
P/EPS 24.33 17.71 17.04 17.03 19.30 18.84 16.28 30.74%
EY 4.11 5.65 5.87 5.87 5.18 5.31 6.14 -23.49%
DY 0.00 2.12 1.14 1.85 0.00 2.33 1.02 -
P/NAPS 0.87 0.85 0.82 0.78 0.79 1.72 1.07 -12.89%

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