[CJCEN] QoQ Quarter Result on 31-Mar-2010 [#1]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
20-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -10.62%
YoY- 540.21%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 63,738 71,571 75,307 59,828 57,122 67,251 46,973 22.49%
PBT 8,977 9,859 9,520 7,615 8,596 10,502 5,119 45.27%
Tax -701 -1,834 -1,946 -1,079 -1,238 -1,459 -845 -11.68%
NP 8,276 8,025 7,574 6,536 7,358 9,043 4,274 55.16%
-
NP to SH 8,407 8,106 7,500 6,607 7,392 9,071 4,192 58.82%
-
Tax Rate 7.81% 18.60% 20.44% 14.17% 14.40% 13.89% 16.51% -
Total Cost 55,462 63,546 67,733 53,292 49,764 58,208 42,699 18.99%
-
Net Worth 174,916 168,907 163,249 160,990 80,979 138,604 74,097 77.01%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 3,151 1,578 2,365 - 3,239 1,506 - -
Div Payout % 37.49% 19.47% 31.55% - 43.82% 16.61% - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 174,916 168,907 163,249 160,990 80,979 138,604 74,097 77.01%
NOSH 78,791 78,928 78,864 79,698 80,979 75,328 74,097 4.16%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 12.98% 11.21% 10.06% 10.92% 12.88% 13.45% 9.10% -
ROE 4.81% 4.80% 4.59% 4.10% 9.13% 6.54% 5.66% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 80.90 90.68 95.49 75.07 70.54 89.28 63.39 17.60%
EPS 10.67 10.27 9.51 8.29 9.13 12.04 5.65 52.60%
DPS 4.00 2.00 3.00 0.00 4.00 2.00 0.00 -
NAPS 2.22 2.14 2.07 2.02 1.00 1.84 1.00 69.93%
Adjusted Per Share Value based on latest NOSH - 79,698
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 10.73 12.04 12.67 10.07 9.61 11.32 7.90 22.57%
EPS 1.41 1.36 1.26 1.11 1.24 1.53 0.71 57.79%
DPS 0.53 0.27 0.40 0.00 0.55 0.25 0.00 -
NAPS 0.2944 0.2842 0.2747 0.2709 0.1363 0.2333 0.1247 77.02%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.87 1.62 1.52 1.68 2.00 1.51 1.02 -
P/RPS 2.31 1.79 1.59 2.24 2.84 1.69 1.61 27.12%
P/EPS 17.53 15.77 15.98 20.27 21.91 12.54 18.03 -1.85%
EY 5.71 6.34 6.26 4.93 4.56 7.97 5.55 1.90%
DY 2.14 1.23 1.97 0.00 2.00 1.32 0.00 -
P/NAPS 0.84 0.76 0.73 0.83 2.00 0.82 1.02 -12.10%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 11/11/10 12/08/10 20/05/10 25/02/10 19/11/09 18/08/09 -
Price 1.89 1.75 1.62 1.60 1.72 1.96 1.73 -
P/RPS 2.34 1.93 1.70 2.13 2.44 2.20 2.73 -9.74%
P/EPS 17.71 17.04 17.03 19.30 18.84 16.28 30.58 -30.45%
EY 5.65 5.87 5.87 5.18 5.31 6.14 3.27 43.84%
DY 2.12 1.14 1.85 0.00 2.33 1.02 0.00 -
P/NAPS 0.85 0.82 0.78 0.79 1.72 1.07 1.73 -37.65%

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