[CJCEN] QoQ Quarter Result on 31-Dec-2011 [#4]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
23-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -33.94%
YoY- -29.32%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 61,101 66,322 65,326 61,147 79,439 74,249 66,792 -5.74%
PBT 6,733 5,104 5,060 6,120 11,146 10,971 8,000 -10.83%
Tax -2,516 -2,306 -1,428 -365 -2,254 -2,427 -1,766 26.53%
NP 4,217 2,798 3,632 5,755 8,892 8,544 6,234 -22.88%
-
NP to SH 3,967 3,438 4,299 5,942 8,995 8,682 6,442 -27.55%
-
Tax Rate 37.37% 45.18% 28.22% 5.96% 20.22% 22.12% 22.07% -
Total Cost 56,884 63,524 61,694 55,392 70,547 65,705 60,558 -4.07%
-
Net Worth 212,863 207,495 202,828 200,446 192,521 186,607 181,132 11.32%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - 3,472 - 5,635 - 3,953 - -
Div Payout % - 101.01% - 94.83% - 45.54% - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 212,863 207,495 202,828 200,446 192,521 186,607 181,132 11.32%
NOSH 87,960 86,818 80,808 80,500 79,884 79,071 78,753 7.62%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 6.90% 4.22% 5.56% 9.41% 11.19% 11.51% 9.33% -
ROE 1.86% 1.66% 2.12% 2.96% 4.67% 4.65% 3.56% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 69.46 76.39 80.84 75.96 99.44 93.90 84.81 -12.43%
EPS 4.51 3.96 5.32 7.38 11.26 10.98 8.18 -32.68%
DPS 0.00 4.00 0.00 7.00 0.00 5.00 0.00 -
NAPS 2.42 2.39 2.51 2.49 2.41 2.36 2.30 3.43%
Adjusted Per Share Value based on latest NOSH - 80,500
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 10.28 11.16 10.99 10.29 13.37 12.49 11.24 -5.76%
EPS 0.67 0.58 0.72 1.00 1.51 1.46 1.08 -27.19%
DPS 0.00 0.58 0.00 0.95 0.00 0.67 0.00 -
NAPS 0.3582 0.3492 0.3413 0.3373 0.324 0.314 0.3048 11.33%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 1.79 1.84 1.86 1.68 1.60 1.72 1.89 -
P/RPS 2.58 2.41 2.30 2.21 1.61 1.83 2.23 10.17%
P/EPS 39.69 46.46 34.96 22.76 14.21 15.66 23.11 43.27%
EY 2.52 2.15 2.86 4.39 7.04 6.38 4.33 -30.22%
DY 0.00 2.17 0.00 4.17 0.00 2.91 0.00 -
P/NAPS 0.74 0.77 0.74 0.67 0.66 0.73 0.82 -6.59%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 08/11/12 09/08/12 10/05/12 23/02/12 10/11/11 16/08/11 12/05/11 -
Price 1.90 1.80 1.80 1.85 1.65 1.70 1.99 -
P/RPS 2.74 2.36 2.23 2.44 1.66 1.81 2.35 10.74%
P/EPS 42.13 45.45 33.83 25.06 14.65 15.48 24.33 44.05%
EY 2.37 2.20 2.96 3.99 6.82 6.46 4.11 -30.65%
DY 0.00 2.22 0.00 3.78 0.00 2.94 0.00 -
P/NAPS 0.79 0.75 0.72 0.74 0.68 0.72 0.87 -6.21%

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