[CJCEN] QoQ TTM Result on 31-Dec-2008 [#4]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -31.17%
YoY- -29.1%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 201,581 178,271 165,420 163,892 162,257 158,860 166,161 13.73%
PBT 16,744 9,942 7,693 17,089 25,103 27,522 31,775 -34.73%
Tax -3,642 -2,901 -2,677 -3,333 -4,143 -2,868 -3,627 0.27%
NP 13,102 7,041 5,016 13,756 20,960 24,654 28,148 -39.91%
-
NP to SH 13,657 7,691 6,014 14,768 21,455 25,134 28,531 -38.78%
-
Tax Rate 21.75% 29.18% 34.80% 19.50% 16.50% 10.42% 11.41% -
Total Cost 188,479 171,230 160,404 150,136 141,297 134,206 138,013 23.06%
-
Net Worth 138,604 74,097 138,837 75,138 139,762 135,765 102,514 22.24%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 3,009 1,502 1,502 1,502 2,543 2,543 5,078 -29.42%
Div Payout % 22.04% 19.54% 24.99% 10.18% 11.86% 10.12% 17.80% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 138,604 74,097 138,837 75,138 139,762 135,765 102,514 22.24%
NOSH 75,328 74,097 74,244 75,138 75,547 74,188 55,413 22.69%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 6.50% 3.95% 3.03% 8.39% 12.92% 15.52% 16.94% -
ROE 9.85% 10.38% 4.33% 19.65% 15.35% 18.51% 27.83% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 267.60 240.59 222.80 218.12 214.77 214.13 299.86 -7.30%
EPS 18.13 10.38 8.10 19.65 28.40 33.88 51.49 -50.10%
DPS 4.00 2.00 2.00 2.00 3.37 3.43 9.17 -42.45%
NAPS 1.84 1.00 1.87 1.00 1.85 1.83 1.85 -0.36%
Adjusted Per Share Value based on latest NOSH - 75,138
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 33.92 30.00 27.84 27.58 27.31 26.73 27.96 13.73%
EPS 2.30 1.29 1.01 2.49 3.61 4.23 4.80 -38.73%
DPS 0.51 0.25 0.25 0.25 0.43 0.43 0.85 -28.84%
NAPS 0.2333 0.1247 0.2336 0.1264 0.2352 0.2285 0.1725 22.27%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.51 1.02 0.70 0.69 1.09 1.59 1.71 -
P/RPS 0.56 0.42 0.31 0.32 0.51 0.74 0.57 -1.17%
P/EPS 8.33 9.83 8.64 3.51 3.84 4.69 3.32 84.54%
EY 12.01 10.18 11.57 28.48 26.05 21.31 30.11 -45.78%
DY 2.65 1.96 2.86 2.90 3.09 2.16 5.36 -37.44%
P/NAPS 0.82 1.02 0.37 0.69 0.59 0.87 0.92 -7.37%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 19/11/09 18/08/09 21/05/09 27/02/09 27/11/08 28/08/08 28/05/08 -
Price 1.96 1.73 1.05 0.74 0.75 1.20 1.77 -
P/RPS 0.73 0.72 0.47 0.34 0.35 0.56 0.59 15.23%
P/EPS 10.81 16.67 12.96 3.77 2.64 3.54 3.44 114.39%
EY 9.25 6.00 7.71 26.56 37.87 28.23 29.09 -53.38%
DY 2.04 1.16 1.90 2.70 4.49 2.86 5.18 -46.24%
P/NAPS 1.07 1.73 0.56 0.74 0.41 0.66 0.96 7.49%

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