[CJCEN] QoQ Quarter Result on 31-Dec-2008 [#4]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -120.55%
YoY- -110.55%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 67,251 46,973 39,605 47,752 43,941 34,122 38,077 46.06%
PBT 10,502 5,119 1,322 -199 3,700 2,870 10,718 -1.34%
Tax -1,459 -845 -322 -1,016 -718 -621 -978 30.52%
NP 9,043 4,274 1,000 -1,215 2,982 2,249 9,740 -4.82%
-
NP to SH 9,071 4,192 1,032 -638 3,105 2,515 9,786 -4.92%
-
Tax Rate 13.89% 16.51% 24.36% - 19.41% 21.64% 9.12% -
Total Cost 58,208 42,699 38,605 48,967 40,959 31,873 28,337 61.52%
-
Net Worth 138,604 74,097 138,837 75,138 139,762 135,765 102,514 22.24%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 1,506 - - 1,502 - 2,225 - -
Div Payout % 16.61% - - 0.00% - 88.50% - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 138,604 74,097 138,837 75,138 139,762 135,765 102,514 22.24%
NOSH 75,328 74,097 74,244 75,138 75,547 74,188 55,413 22.69%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 13.45% 9.10% 2.52% -2.54% 6.79% 6.59% 25.58% -
ROE 6.54% 5.66% 0.74% -0.85% 2.22% 1.85% 9.55% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 89.28 63.39 53.34 63.55 58.16 45.99 68.71 19.05%
EPS 12.04 5.65 1.39 -0.85 4.11 3.39 17.66 -22.51%
DPS 2.00 0.00 0.00 2.00 0.00 3.00 0.00 -
NAPS 1.84 1.00 1.87 1.00 1.85 1.83 1.85 -0.36%
Adjusted Per Share Value based on latest NOSH - 75,138
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 11.32 7.90 6.66 8.04 7.39 5.74 6.41 46.05%
EPS 1.53 0.71 0.17 -0.11 0.52 0.42 1.65 -4.90%
DPS 0.25 0.00 0.00 0.25 0.00 0.37 0.00 -
NAPS 0.2333 0.1247 0.2336 0.1264 0.2352 0.2285 0.1725 22.27%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.51 1.02 0.70 0.69 1.09 1.59 1.71 -
P/RPS 1.69 1.61 1.31 1.09 1.87 3.46 2.49 -22.75%
P/EPS 12.54 18.03 50.36 -81.26 26.52 46.90 9.68 18.81%
EY 7.97 5.55 1.99 -1.23 3.77 2.13 10.33 -15.86%
DY 1.32 0.00 0.00 2.90 0.00 1.89 0.00 -
P/NAPS 0.82 1.02 0.37 0.69 0.59 0.87 0.92 -7.37%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 19/11/09 18/08/09 21/05/09 27/02/09 27/11/08 28/08/08 28/05/08 -
Price 1.96 1.73 1.05 0.74 0.75 1.20 1.77 -
P/RPS 2.20 2.73 1.97 1.16 1.29 2.61 2.58 -10.06%
P/EPS 16.28 30.58 75.54 -87.15 18.25 35.40 10.02 38.16%
EY 6.14 3.27 1.32 -1.15 5.48 2.83 9.98 -27.64%
DY 1.02 0.00 0.00 2.70 0.00 2.50 0.00 -
P/NAPS 1.07 1.73 0.56 0.74 0.41 0.66 0.96 7.49%

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