[CJCEN] QoQ Quarter Result on 30-Sep-2011 [#3]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
10-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 3.61%
YoY- 10.97%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 66,322 65,326 61,147 79,439 74,249 66,792 63,738 2.68%
PBT 5,104 5,060 6,120 11,146 10,971 8,000 8,977 -31.39%
Tax -2,306 -1,428 -365 -2,254 -2,427 -1,766 -701 121.34%
NP 2,798 3,632 5,755 8,892 8,544 6,234 8,276 -51.50%
-
NP to SH 3,438 4,299 5,942 8,995 8,682 6,442 8,407 -44.93%
-
Tax Rate 45.18% 28.22% 5.96% 20.22% 22.12% 22.07% 7.81% -
Total Cost 63,524 61,694 55,392 70,547 65,705 60,558 55,462 9.47%
-
Net Worth 207,495 202,828 200,446 192,521 186,607 181,132 174,916 12.07%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 3,472 - 5,635 - 3,953 - 3,151 6.68%
Div Payout % 101.01% - 94.83% - 45.54% - 37.49% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 207,495 202,828 200,446 192,521 186,607 181,132 174,916 12.07%
NOSH 86,818 80,808 80,500 79,884 79,071 78,753 78,791 6.68%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 4.22% 5.56% 9.41% 11.19% 11.51% 9.33% 12.98% -
ROE 1.66% 2.12% 2.96% 4.67% 4.65% 3.56% 4.81% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 76.39 80.84 75.96 99.44 93.90 84.81 80.90 -3.75%
EPS 3.96 5.32 7.38 11.26 10.98 8.18 10.67 -48.38%
DPS 4.00 0.00 7.00 0.00 5.00 0.00 4.00 0.00%
NAPS 2.39 2.51 2.49 2.41 2.36 2.30 2.22 5.04%
Adjusted Per Share Value based on latest NOSH - 79,884
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 11.16 10.99 10.29 13.37 12.49 11.24 10.73 2.65%
EPS 0.58 0.72 1.00 1.51 1.46 1.08 1.41 -44.71%
DPS 0.58 0.00 0.95 0.00 0.67 0.00 0.53 6.20%
NAPS 0.3492 0.3413 0.3373 0.324 0.314 0.3048 0.2944 12.06%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.84 1.86 1.68 1.60 1.72 1.89 1.87 -
P/RPS 2.41 2.30 2.21 1.61 1.83 2.23 2.31 2.86%
P/EPS 46.46 34.96 22.76 14.21 15.66 23.11 17.53 91.62%
EY 2.15 2.86 4.39 7.04 6.38 4.33 5.71 -47.88%
DY 2.17 0.00 4.17 0.00 2.91 0.00 2.14 0.93%
P/NAPS 0.77 0.74 0.67 0.66 0.73 0.82 0.84 -5.64%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 09/08/12 10/05/12 23/02/12 10/11/11 16/08/11 12/05/11 25/02/11 -
Price 1.80 1.80 1.85 1.65 1.70 1.99 1.89 -
P/RPS 2.36 2.23 2.44 1.66 1.81 2.35 2.34 0.56%
P/EPS 45.45 33.83 25.06 14.65 15.48 24.33 17.71 87.55%
EY 2.20 2.96 3.99 6.82 6.46 4.11 5.65 -46.70%
DY 2.22 0.00 3.78 0.00 2.94 0.00 2.12 3.12%
P/NAPS 0.75 0.72 0.74 0.68 0.72 0.87 0.85 -8.01%

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