[CJCEN] QoQ TTM Result on 31-Dec-2010 [#4]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 3.43%
YoY- 41.19%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 284,218 276,350 277,408 270,444 263,828 259,508 231,174 14.75%
PBT 39,094 37,807 36,356 35,971 35,590 36,233 31,832 14.66%
Tax -7,148 -6,728 -6,247 -5,560 -6,097 -5,722 -4,621 33.71%
NP 31,946 31,079 30,109 30,411 29,493 30,511 27,211 11.27%
-
NP to SH 32,526 31,637 30,455 30,620 29,605 30,570 27,262 12.47%
-
Tax Rate 18.28% 17.80% 17.18% 15.46% 17.13% 15.79% 14.52% -
Total Cost 252,272 245,271 247,299 240,033 234,335 228,997 203,963 15.20%
-
Net Worth 192,521 186,607 181,132 174,916 168,907 163,249 160,990 12.65%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 7,105 8,683 7,096 7,096 7,183 7,111 4,745 30.85%
Div Payout % 21.84% 27.45% 23.30% 23.17% 24.27% 23.26% 17.41% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 192,521 186,607 181,132 174,916 168,907 163,249 160,990 12.65%
NOSH 79,884 79,071 78,753 78,791 78,928 78,864 79,698 0.15%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 11.24% 11.25% 10.85% 11.24% 11.18% 11.76% 11.77% -
ROE 16.89% 16.95% 16.81% 17.51% 17.53% 18.73% 16.93% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 355.79 349.50 352.25 343.24 334.26 329.06 290.06 14.57%
EPS 40.72 40.01 38.67 38.86 37.51 38.76 34.21 12.30%
DPS 9.00 11.00 9.00 9.00 9.10 9.02 5.95 31.73%
NAPS 2.41 2.36 2.30 2.22 2.14 2.07 2.02 12.47%
Adjusted Per Share Value based on latest NOSH - 78,791
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 47.83 46.51 46.68 45.51 44.40 43.67 38.90 14.75%
EPS 5.47 5.32 5.13 5.15 4.98 5.14 4.59 12.39%
DPS 1.20 1.46 1.19 1.19 1.21 1.20 0.80 31.00%
NAPS 0.324 0.314 0.3048 0.2944 0.2842 0.2747 0.2709 12.66%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.60 1.72 1.89 1.87 1.62 1.52 1.68 -
P/RPS 0.45 0.49 0.54 0.54 0.48 0.46 0.58 -15.55%
P/EPS 3.93 4.30 4.89 4.81 4.32 3.92 4.91 -13.78%
EY 25.45 23.26 20.46 20.78 23.15 25.50 20.36 16.02%
DY 5.63 6.40 4.76 4.81 5.62 5.93 3.54 36.21%
P/NAPS 0.66 0.73 0.82 0.84 0.76 0.73 0.83 -14.15%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 10/11/11 16/08/11 12/05/11 25/02/11 11/11/10 12/08/10 20/05/10 -
Price 1.65 1.70 1.99 1.89 1.75 1.62 1.60 -
P/RPS 0.46 0.49 0.56 0.55 0.52 0.49 0.55 -11.22%
P/EPS 4.05 4.25 5.15 4.86 4.67 4.18 4.68 -9.18%
EY 24.68 23.54 19.43 20.56 21.43 23.93 21.38 10.03%
DY 5.45 6.47 4.52 4.76 5.20 5.57 3.72 28.96%
P/NAPS 0.68 0.72 0.87 0.85 0.82 0.78 0.79 -9.50%

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