[CJCEN] QoQ Quarter Result on 31-Mar-2011 [#1]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
12-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -23.37%
YoY- -2.5%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 61,147 79,439 74,249 66,792 63,738 71,571 75,307 -12.93%
PBT 6,120 11,146 10,971 8,000 8,977 9,859 9,520 -25.45%
Tax -365 -2,254 -2,427 -1,766 -701 -1,834 -1,946 -67.13%
NP 5,755 8,892 8,544 6,234 8,276 8,025 7,574 -16.68%
-
NP to SH 5,942 8,995 8,682 6,442 8,407 8,106 7,500 -14.34%
-
Tax Rate 5.96% 20.22% 22.12% 22.07% 7.81% 18.60% 20.44% -
Total Cost 55,392 70,547 65,705 60,558 55,462 63,546 67,733 -12.51%
-
Net Worth 200,446 192,521 186,607 181,132 174,916 168,907 163,249 14.62%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 5,635 - 3,953 - 3,151 1,578 2,365 78.11%
Div Payout % 94.83% - 45.54% - 37.49% 19.47% 31.55% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 200,446 192,521 186,607 181,132 174,916 168,907 163,249 14.62%
NOSH 80,500 79,884 79,071 78,753 78,791 78,928 78,864 1.37%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 9.41% 11.19% 11.51% 9.33% 12.98% 11.21% 10.06% -
ROE 2.96% 4.67% 4.65% 3.56% 4.81% 4.80% 4.59% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 75.96 99.44 93.90 84.81 80.90 90.68 95.49 -14.11%
EPS 7.38 11.26 10.98 8.18 10.67 10.27 9.51 -15.51%
DPS 7.00 0.00 5.00 0.00 4.00 2.00 3.00 75.64%
NAPS 2.49 2.41 2.36 2.30 2.22 2.14 2.07 13.06%
Adjusted Per Share Value based on latest NOSH - 78,753
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 10.29 13.37 12.49 11.24 10.73 12.04 12.67 -12.91%
EPS 1.00 1.51 1.46 1.08 1.41 1.36 1.26 -14.24%
DPS 0.95 0.00 0.67 0.00 0.53 0.27 0.40 77.72%
NAPS 0.3373 0.324 0.314 0.3048 0.2944 0.2842 0.2747 14.62%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.68 1.60 1.72 1.89 1.87 1.62 1.52 -
P/RPS 2.21 1.61 1.83 2.23 2.31 1.79 1.59 24.47%
P/EPS 22.76 14.21 15.66 23.11 17.53 15.77 15.98 26.50%
EY 4.39 7.04 6.38 4.33 5.71 6.34 6.26 -21.01%
DY 4.17 0.00 2.91 0.00 2.14 1.23 1.97 64.63%
P/NAPS 0.67 0.66 0.73 0.82 0.84 0.76 0.73 -5.54%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 23/02/12 10/11/11 16/08/11 12/05/11 25/02/11 11/11/10 12/08/10 -
Price 1.85 1.65 1.70 1.99 1.89 1.75 1.62 -
P/RPS 2.44 1.66 1.81 2.35 2.34 1.93 1.70 27.15%
P/EPS 25.06 14.65 15.48 24.33 17.71 17.04 17.03 29.28%
EY 3.99 6.82 6.46 4.11 5.65 5.87 5.87 -22.63%
DY 3.78 0.00 2.94 0.00 2.12 1.14 1.85 60.81%
P/NAPS 0.74 0.68 0.72 0.87 0.85 0.82 0.78 -3.43%

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