[CJCEN] QoQ Quarter Result on 31-Dec-2010 [#4]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 3.71%
YoY- 13.73%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 79,439 74,249 66,792 63,738 71,571 75,307 59,828 20.78%
PBT 11,146 10,971 8,000 8,977 9,859 9,520 7,615 28.88%
Tax -2,254 -2,427 -1,766 -701 -1,834 -1,946 -1,079 63.34%
NP 8,892 8,544 6,234 8,276 8,025 7,574 6,536 22.75%
-
NP to SH 8,995 8,682 6,442 8,407 8,106 7,500 6,607 22.81%
-
Tax Rate 20.22% 22.12% 22.07% 7.81% 18.60% 20.44% 14.17% -
Total Cost 70,547 65,705 60,558 55,462 63,546 67,733 53,292 20.54%
-
Net Worth 192,521 186,607 181,132 174,916 168,907 163,249 160,990 12.65%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - 3,953 - 3,151 1,578 2,365 - -
Div Payout % - 45.54% - 37.49% 19.47% 31.55% - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 192,521 186,607 181,132 174,916 168,907 163,249 160,990 12.65%
NOSH 79,884 79,071 78,753 78,791 78,928 78,864 79,698 0.15%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 11.19% 11.51% 9.33% 12.98% 11.21% 10.06% 10.92% -
ROE 4.67% 4.65% 3.56% 4.81% 4.80% 4.59% 4.10% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 99.44 93.90 84.81 80.90 90.68 95.49 75.07 20.59%
EPS 11.26 10.98 8.18 10.67 10.27 9.51 8.29 22.62%
DPS 0.00 5.00 0.00 4.00 2.00 3.00 0.00 -
NAPS 2.41 2.36 2.30 2.22 2.14 2.07 2.02 12.47%
Adjusted Per Share Value based on latest NOSH - 78,791
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 13.37 12.49 11.24 10.73 12.04 12.67 10.07 20.77%
EPS 1.51 1.46 1.08 1.41 1.36 1.26 1.11 22.74%
DPS 0.00 0.67 0.00 0.53 0.27 0.40 0.00 -
NAPS 0.324 0.314 0.3048 0.2944 0.2842 0.2747 0.2709 12.66%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.60 1.72 1.89 1.87 1.62 1.52 1.68 -
P/RPS 1.61 1.83 2.23 2.31 1.79 1.59 2.24 -19.74%
P/EPS 14.21 15.66 23.11 17.53 15.77 15.98 20.27 -21.06%
EY 7.04 6.38 4.33 5.71 6.34 6.26 4.93 26.78%
DY 0.00 2.91 0.00 2.14 1.23 1.97 0.00 -
P/NAPS 0.66 0.73 0.82 0.84 0.76 0.73 0.83 -14.15%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 10/11/11 16/08/11 12/05/11 25/02/11 11/11/10 12/08/10 20/05/10 -
Price 1.65 1.70 1.99 1.89 1.75 1.62 1.60 -
P/RPS 1.66 1.81 2.35 2.34 1.93 1.70 2.13 -15.29%
P/EPS 14.65 15.48 24.33 17.71 17.04 17.03 19.30 -16.77%
EY 6.82 6.46 4.11 5.65 5.87 5.87 5.18 20.10%
DY 0.00 2.94 0.00 2.12 1.14 1.85 0.00 -
P/NAPS 0.68 0.72 0.87 0.85 0.82 0.78 0.79 -9.50%

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