[CJCEN] QoQ TTM Result on 31-Dec-2011 [#4]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
23-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -7.58%
YoY- -1.83%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 253,896 272,234 280,161 281,627 284,218 276,350 277,408 -5.71%
PBT 23,017 27,430 33,297 36,237 39,094 37,807 36,356 -26.20%
Tax -6,615 -6,353 -6,474 -6,812 -7,148 -6,728 -6,247 3.87%
NP 16,402 21,077 26,823 29,425 31,946 31,079 30,109 -33.22%
-
NP to SH 17,646 22,674 27,918 30,061 32,526 31,637 30,455 -30.42%
-
Tax Rate 28.74% 23.16% 19.44% 18.80% 18.28% 17.80% 17.18% -
Total Cost 237,494 251,157 253,338 252,202 252,272 245,271 247,299 -2.65%
-
Net Worth 212,863 207,495 202,828 200,446 192,521 186,607 181,132 11.32%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 9,107 9,107 9,588 9,588 7,105 8,683 7,096 18.04%
Div Payout % 51.61% 40.17% 34.35% 31.90% 21.84% 27.45% 23.30% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 212,863 207,495 202,828 200,446 192,521 186,607 181,132 11.32%
NOSH 87,960 86,818 80,808 80,500 79,884 79,071 78,753 7.62%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 6.46% 7.74% 9.57% 10.45% 11.24% 11.25% 10.85% -
ROE 8.29% 10.93% 13.76% 15.00% 16.89% 16.95% 16.81% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 288.65 313.57 346.70 349.84 355.79 349.50 352.25 -12.39%
EPS 20.06 26.12 34.55 37.34 40.72 40.01 38.67 -35.36%
DPS 10.35 10.49 11.87 11.91 9.00 11.00 9.00 9.73%
NAPS 2.42 2.39 2.51 2.49 2.41 2.36 2.30 3.43%
Adjusted Per Share Value based on latest NOSH - 80,500
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 42.73 45.81 47.15 47.39 47.83 46.51 46.68 -5.70%
EPS 2.97 3.82 4.70 5.06 5.47 5.32 5.13 -30.46%
DPS 1.53 1.53 1.61 1.61 1.20 1.46 1.19 18.18%
NAPS 0.3582 0.3492 0.3413 0.3373 0.324 0.314 0.3048 11.33%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 1.79 1.84 1.86 1.68 1.60 1.72 1.89 -
P/RPS 0.62 0.59 0.54 0.48 0.45 0.49 0.54 9.61%
P/EPS 8.92 7.05 5.38 4.50 3.93 4.30 4.89 49.12%
EY 11.21 14.19 18.57 22.23 25.45 23.26 20.46 -32.96%
DY 5.78 5.70 6.38 7.09 5.63 6.40 4.76 13.77%
P/NAPS 0.74 0.77 0.74 0.67 0.66 0.73 0.82 -6.59%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 08/11/12 09/08/12 10/05/12 23/02/12 10/11/11 16/08/11 12/05/11 -
Price 1.90 1.80 1.80 1.85 1.65 1.70 1.99 -
P/RPS 0.66 0.57 0.52 0.53 0.46 0.49 0.56 11.54%
P/EPS 9.47 6.89 5.21 4.95 4.05 4.25 5.15 49.92%
EY 10.56 14.51 19.19 20.19 24.68 23.54 19.43 -33.32%
DY 5.45 5.83 6.59 6.44 5.45 6.47 4.52 13.24%
P/NAPS 0.79 0.75 0.72 0.74 0.68 0.72 0.87 -6.21%

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