[CJCEN] QoQ Quarter Result on 30-Sep-2010 [#3]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
11-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 8.08%
YoY- -10.64%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 74,249 66,792 63,738 71,571 75,307 59,828 57,122 19.16%
PBT 10,971 8,000 8,977 9,859 9,520 7,615 8,596 17.71%
Tax -2,427 -1,766 -701 -1,834 -1,946 -1,079 -1,238 56.83%
NP 8,544 6,234 8,276 8,025 7,574 6,536 7,358 10.50%
-
NP to SH 8,682 6,442 8,407 8,106 7,500 6,607 7,392 11.35%
-
Tax Rate 22.12% 22.07% 7.81% 18.60% 20.44% 14.17% 14.40% -
Total Cost 65,705 60,558 55,462 63,546 67,733 53,292 49,764 20.41%
-
Net Worth 186,607 181,132 174,916 168,907 163,249 160,990 80,979 74.73%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 3,953 - 3,151 1,578 2,365 - 3,239 14.24%
Div Payout % 45.54% - 37.49% 19.47% 31.55% - 43.82% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 186,607 181,132 174,916 168,907 163,249 160,990 80,979 74.73%
NOSH 79,071 78,753 78,791 78,928 78,864 79,698 80,979 -1.58%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 11.51% 9.33% 12.98% 11.21% 10.06% 10.92% 12.88% -
ROE 4.65% 3.56% 4.81% 4.80% 4.59% 4.10% 9.13% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 93.90 84.81 80.90 90.68 95.49 75.07 70.54 21.07%
EPS 10.98 8.18 10.67 10.27 9.51 8.29 9.13 13.12%
DPS 5.00 0.00 4.00 2.00 3.00 0.00 4.00 16.08%
NAPS 2.36 2.30 2.22 2.14 2.07 2.02 1.00 77.53%
Adjusted Per Share Value based on latest NOSH - 78,928
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 12.49 11.24 10.73 12.04 12.67 10.07 9.61 19.15%
EPS 1.46 1.08 1.41 1.36 1.26 1.11 1.24 11.53%
DPS 0.67 0.00 0.53 0.27 0.40 0.00 0.55 14.10%
NAPS 0.314 0.3048 0.2944 0.2842 0.2747 0.2709 0.1363 74.69%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.72 1.89 1.87 1.62 1.52 1.68 2.00 -
P/RPS 1.83 2.23 2.31 1.79 1.59 2.24 2.84 -25.45%
P/EPS 15.66 23.11 17.53 15.77 15.98 20.27 21.91 -20.10%
EY 6.38 4.33 5.71 6.34 6.26 4.93 4.56 25.17%
DY 2.91 0.00 2.14 1.23 1.97 0.00 2.00 28.49%
P/NAPS 0.73 0.82 0.84 0.76 0.73 0.83 2.00 -49.02%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 16/08/11 12/05/11 25/02/11 11/11/10 12/08/10 20/05/10 25/02/10 -
Price 1.70 1.99 1.89 1.75 1.62 1.60 1.72 -
P/RPS 1.81 2.35 2.34 1.93 1.70 2.13 2.44 -18.09%
P/EPS 15.48 24.33 17.71 17.04 17.03 19.30 18.84 -12.30%
EY 6.46 4.11 5.65 5.87 5.87 5.18 5.31 14.00%
DY 2.94 0.00 2.12 1.14 1.85 0.00 2.33 16.81%
P/NAPS 0.72 0.87 0.85 0.82 0.78 0.79 1.72 -44.13%

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