[CJCEN] QoQ TTM Result on 30-Jun-2009 [#2]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
18-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 27.88%
YoY- -69.4%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 231,174 210,951 201,581 178,271 165,420 163,892 162,257 26.64%
PBT 31,832 25,539 16,744 9,942 7,693 17,089 25,103 17.17%
Tax -4,621 -3,864 -3,642 -2,901 -2,677 -3,333 -4,143 7.55%
NP 27,211 21,675 13,102 7,041 5,016 13,756 20,960 19.02%
-
NP to SH 27,262 21,687 13,657 7,691 6,014 14,768 21,455 17.33%
-
Tax Rate 14.52% 15.13% 21.75% 29.18% 34.80% 19.50% 16.50% -
Total Cost 203,963 189,276 188,479 171,230 160,404 150,136 141,297 27.75%
-
Net Worth 160,990 80,979 138,604 74,097 138,837 75,138 139,762 9.89%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 4,745 4,745 3,009 1,502 1,502 1,502 2,543 51.62%
Div Payout % 17.41% 21.88% 22.04% 19.54% 24.99% 10.18% 11.86% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 160,990 80,979 138,604 74,097 138,837 75,138 139,762 9.89%
NOSH 79,698 80,979 75,328 74,097 74,244 75,138 75,547 3.63%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 11.77% 10.27% 6.50% 3.95% 3.03% 8.39% 12.92% -
ROE 16.93% 26.78% 9.85% 10.38% 4.33% 19.65% 15.35% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 290.06 260.50 267.60 240.59 222.80 218.12 214.77 22.20%
EPS 34.21 26.78 18.13 10.38 8.10 19.65 28.40 13.22%
DPS 5.95 5.86 4.00 2.00 2.00 2.00 3.37 46.13%
NAPS 2.02 1.00 1.84 1.00 1.87 1.00 1.85 6.04%
Adjusted Per Share Value based on latest NOSH - 74,097
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 38.90 35.50 33.92 30.00 27.84 27.58 27.31 26.62%
EPS 4.59 3.65 2.30 1.29 1.01 2.49 3.61 17.38%
DPS 0.80 0.80 0.51 0.25 0.25 0.25 0.43 51.32%
NAPS 0.2709 0.1363 0.2333 0.1247 0.2336 0.1264 0.2352 9.88%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 1.68 2.00 1.51 1.02 0.70 0.69 1.09 -
P/RPS 0.58 0.77 0.56 0.42 0.31 0.32 0.51 8.96%
P/EPS 4.91 7.47 8.33 9.83 8.64 3.51 3.84 17.82%
EY 20.36 13.39 12.01 10.18 11.57 28.48 26.05 -15.16%
DY 3.54 2.93 2.65 1.96 2.86 2.90 3.09 9.49%
P/NAPS 0.83 2.00 0.82 1.02 0.37 0.69 0.59 25.57%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 20/05/10 25/02/10 19/11/09 18/08/09 21/05/09 27/02/09 27/11/08 -
Price 1.60 1.72 1.96 1.73 1.05 0.74 0.75 -
P/RPS 0.55 0.66 0.73 0.72 0.47 0.34 0.35 35.20%
P/EPS 4.68 6.42 10.81 16.67 12.96 3.77 2.64 46.52%
EY 21.38 15.57 9.25 6.00 7.71 26.56 37.87 -31.71%
DY 3.72 3.41 2.04 1.16 1.90 2.70 4.49 -11.79%
P/NAPS 0.79 1.72 1.07 1.73 0.56 0.74 0.41 54.90%

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