[CJCEN] QoQ TTM Result on 31-Mar-2010 [#1]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
20-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 25.71%
YoY- 353.31%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 270,444 263,828 259,508 231,174 210,951 201,581 178,271 31.92%
PBT 35,971 35,590 36,233 31,832 25,539 16,744 9,942 135.12%
Tax -5,560 -6,097 -5,722 -4,621 -3,864 -3,642 -2,901 54.11%
NP 30,411 29,493 30,511 27,211 21,675 13,102 7,041 164.50%
-
NP to SH 30,620 29,605 30,570 27,262 21,687 13,657 7,691 150.56%
-
Tax Rate 15.46% 17.13% 15.79% 14.52% 15.13% 21.75% 29.18% -
Total Cost 240,033 234,335 228,997 203,963 189,276 188,479 171,230 25.17%
-
Net Worth 174,916 168,907 163,249 160,990 80,979 138,604 74,097 77.01%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 7,096 7,183 7,111 4,745 4,745 3,009 1,502 180.75%
Div Payout % 23.17% 24.27% 23.26% 17.41% 21.88% 22.04% 19.54% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 174,916 168,907 163,249 160,990 80,979 138,604 74,097 77.01%
NOSH 78,791 78,928 78,864 79,698 80,979 75,328 74,097 4.16%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 11.24% 11.18% 11.76% 11.77% 10.27% 6.50% 3.95% -
ROE 17.51% 17.53% 18.73% 16.93% 26.78% 9.85% 10.38% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 343.24 334.26 329.06 290.06 260.50 267.60 240.59 26.64%
EPS 38.86 37.51 38.76 34.21 26.78 18.13 10.38 140.52%
DPS 9.00 9.10 9.02 5.95 5.86 4.00 2.00 171.82%
NAPS 2.22 2.14 2.07 2.02 1.00 1.84 1.00 69.93%
Adjusted Per Share Value based on latest NOSH - 79,698
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 45.51 44.40 43.67 38.90 35.50 33.92 30.00 31.92%
EPS 5.15 4.98 5.14 4.59 3.65 2.30 1.29 151.02%
DPS 1.19 1.21 1.20 0.80 0.80 0.51 0.25 182.16%
NAPS 0.2944 0.2842 0.2747 0.2709 0.1363 0.2333 0.1247 77.02%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.87 1.62 1.52 1.68 2.00 1.51 1.02 -
P/RPS 0.54 0.48 0.46 0.58 0.77 0.56 0.42 18.18%
P/EPS 4.81 4.32 3.92 4.91 7.47 8.33 9.83 -37.82%
EY 20.78 23.15 25.50 20.36 13.39 12.01 10.18 60.70%
DY 4.81 5.62 5.93 3.54 2.93 2.65 1.96 81.64%
P/NAPS 0.84 0.76 0.73 0.83 2.00 0.82 1.02 -12.10%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 11/11/10 12/08/10 20/05/10 25/02/10 19/11/09 18/08/09 -
Price 1.89 1.75 1.62 1.60 1.72 1.96 1.73 -
P/RPS 0.55 0.52 0.49 0.55 0.66 0.73 0.72 -16.39%
P/EPS 4.86 4.67 4.18 4.68 6.42 10.81 16.67 -55.93%
EY 20.56 21.43 23.93 21.38 15.57 9.25 6.00 126.78%
DY 4.76 5.20 5.57 3.72 3.41 2.04 1.16 155.65%
P/NAPS 0.85 0.82 0.78 0.79 1.72 1.07 1.73 -37.65%

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