[CJCEN] QoQ TTM Result on 31-Mar-2011 [#1]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
12-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -0.54%
YoY- 11.71%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 281,627 284,218 276,350 277,408 270,444 263,828 259,508 5.58%
PBT 36,237 39,094 37,807 36,356 35,971 35,590 36,233 0.00%
Tax -6,812 -7,148 -6,728 -6,247 -5,560 -6,097 -5,722 12.29%
NP 29,425 31,946 31,079 30,109 30,411 29,493 30,511 -2.38%
-
NP to SH 30,061 32,526 31,637 30,455 30,620 29,605 30,570 -1.11%
-
Tax Rate 18.80% 18.28% 17.80% 17.18% 15.46% 17.13% 15.79% -
Total Cost 252,202 252,272 245,271 247,299 240,033 234,335 228,997 6.62%
-
Net Worth 200,446 192,521 186,607 181,132 174,916 168,907 163,249 14.62%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 9,588 7,105 8,683 7,096 7,096 7,183 7,111 21.98%
Div Payout % 31.90% 21.84% 27.45% 23.30% 23.17% 24.27% 23.26% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 200,446 192,521 186,607 181,132 174,916 168,907 163,249 14.62%
NOSH 80,500 79,884 79,071 78,753 78,791 78,928 78,864 1.37%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 10.45% 11.24% 11.25% 10.85% 11.24% 11.18% 11.76% -
ROE 15.00% 16.89% 16.95% 16.81% 17.51% 17.53% 18.73% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 349.84 355.79 349.50 352.25 343.24 334.26 329.06 4.15%
EPS 37.34 40.72 40.01 38.67 38.86 37.51 38.76 -2.45%
DPS 11.91 9.00 11.00 9.00 9.00 9.10 9.02 20.29%
NAPS 2.49 2.41 2.36 2.30 2.22 2.14 2.07 13.06%
Adjusted Per Share Value based on latest NOSH - 78,753
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 47.39 47.83 46.51 46.68 45.51 44.40 43.67 5.58%
EPS 5.06 5.47 5.32 5.13 5.15 4.98 5.14 -1.03%
DPS 1.61 1.20 1.46 1.19 1.19 1.21 1.20 21.58%
NAPS 0.3373 0.324 0.314 0.3048 0.2944 0.2842 0.2747 14.62%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.68 1.60 1.72 1.89 1.87 1.62 1.52 -
P/RPS 0.48 0.45 0.49 0.54 0.54 0.48 0.46 2.86%
P/EPS 4.50 3.93 4.30 4.89 4.81 4.32 3.92 9.60%
EY 22.23 25.45 23.26 20.46 20.78 23.15 25.50 -8.72%
DY 7.09 5.63 6.40 4.76 4.81 5.62 5.93 12.61%
P/NAPS 0.67 0.66 0.73 0.82 0.84 0.76 0.73 -5.54%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 23/02/12 10/11/11 16/08/11 12/05/11 25/02/11 11/11/10 12/08/10 -
Price 1.85 1.65 1.70 1.99 1.89 1.75 1.62 -
P/RPS 0.53 0.46 0.49 0.56 0.55 0.52 0.49 5.35%
P/EPS 4.95 4.05 4.25 5.15 4.86 4.67 4.18 11.89%
EY 20.19 24.68 23.54 19.43 20.56 21.43 23.93 -10.68%
DY 6.44 5.45 6.47 4.52 4.76 5.20 5.57 10.12%
P/NAPS 0.74 0.68 0.72 0.87 0.85 0.82 0.78 -3.43%

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