[CJCEN] QoQ TTM Result on 30-Sep-2011 [#3]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
10-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 2.81%
YoY- 9.87%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 272,234 280,161 281,627 284,218 276,350 277,408 270,444 0.44%
PBT 27,430 33,297 36,237 39,094 37,807 36,356 35,971 -16.54%
Tax -6,353 -6,474 -6,812 -7,148 -6,728 -6,247 -5,560 9.30%
NP 21,077 26,823 29,425 31,946 31,079 30,109 30,411 -21.70%
-
NP to SH 22,674 27,918 30,061 32,526 31,637 30,455 30,620 -18.16%
-
Tax Rate 23.16% 19.44% 18.80% 18.28% 17.80% 17.18% 15.46% -
Total Cost 251,157 253,338 252,202 252,272 245,271 247,299 240,033 3.06%
-
Net Worth 207,495 202,828 200,446 192,521 186,607 181,132 174,916 12.07%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 9,107 9,588 9,588 7,105 8,683 7,096 7,096 18.11%
Div Payout % 40.17% 34.35% 31.90% 21.84% 27.45% 23.30% 23.17% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 207,495 202,828 200,446 192,521 186,607 181,132 174,916 12.07%
NOSH 86,818 80,808 80,500 79,884 79,071 78,753 78,791 6.68%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 7.74% 9.57% 10.45% 11.24% 11.25% 10.85% 11.24% -
ROE 10.93% 13.76% 15.00% 16.89% 16.95% 16.81% 17.51% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 313.57 346.70 349.84 355.79 349.50 352.25 343.24 -5.85%
EPS 26.12 34.55 37.34 40.72 40.01 38.67 38.86 -23.28%
DPS 10.49 11.87 11.91 9.00 11.00 9.00 9.00 10.76%
NAPS 2.39 2.51 2.49 2.41 2.36 2.30 2.22 5.04%
Adjusted Per Share Value based on latest NOSH - 79,884
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 45.81 47.15 47.39 47.83 46.51 46.68 45.51 0.43%
EPS 3.82 4.70 5.06 5.47 5.32 5.13 5.15 -18.07%
DPS 1.53 1.61 1.61 1.20 1.46 1.19 1.19 18.25%
NAPS 0.3492 0.3413 0.3373 0.324 0.314 0.3048 0.2944 12.06%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.84 1.86 1.68 1.60 1.72 1.89 1.87 -
P/RPS 0.59 0.54 0.48 0.45 0.49 0.54 0.54 6.08%
P/EPS 7.05 5.38 4.50 3.93 4.30 4.89 4.81 29.06%
EY 14.19 18.57 22.23 25.45 23.26 20.46 20.78 -22.47%
DY 5.70 6.38 7.09 5.63 6.40 4.76 4.81 11.99%
P/NAPS 0.77 0.74 0.67 0.66 0.73 0.82 0.84 -5.64%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 09/08/12 10/05/12 23/02/12 10/11/11 16/08/11 12/05/11 25/02/11 -
Price 1.80 1.80 1.85 1.65 1.70 1.99 1.89 -
P/RPS 0.57 0.52 0.53 0.46 0.49 0.56 0.55 2.41%
P/EPS 6.89 5.21 4.95 4.05 4.25 5.15 4.86 26.22%
EY 14.51 19.19 20.19 24.68 23.54 19.43 20.56 -20.74%
DY 5.83 6.59 6.44 5.45 6.47 4.52 4.76 14.48%
P/NAPS 0.75 0.72 0.74 0.68 0.72 0.87 0.85 -8.01%

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