[CJCEN] YoY Annual (Unaudited) 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
YoY- -29.11%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 281,627 270,444 210,950 163,892 163,022 124,541 112,192 16.57%
PBT 36,237 35,971 25,538 17,089 23,659 7,083 2,416 57.00%
Tax -6,812 -5,560 -3,864 -3,334 -3,304 -2,237 -1,058 36.37%
NP 29,425 30,411 21,674 13,755 20,355 4,846 1,358 66.93%
-
NP to SH 30,061 30,620 21,686 14,767 20,831 5,130 1,515 64.50%
-
Tax Rate 18.80% 15.46% 15.13% 19.51% 13.97% 31.58% 43.79% -
Total Cost 252,202 240,033 189,276 150,137 142,667 119,695 110,834 14.67%
-
Net Worth 198,112 175,604 145,505 129,394 106,314 90,256 84,962 15.14%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 9,547 7,119 4,570 3,497 5,086 1,282 - -
Div Payout % 31.76% 23.25% 21.08% 23.68% 24.42% 24.99% - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 198,112 175,604 145,505 129,394 106,314 90,256 84,962 15.14%
NOSH 79,563 79,101 76,180 69,942 50,868 51,282 51,182 7.62%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 10.45% 11.24% 10.27% 8.39% 12.49% 3.89% 1.21% -
ROE 15.17% 17.44% 14.90% 11.41% 19.59% 5.68% 1.78% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 353.97 341.90 276.91 234.32 320.48 242.85 219.20 8.31%
EPS 37.79 38.71 28.47 21.12 40.95 10.00 2.96 52.84%
DPS 12.00 9.00 6.00 5.00 10.00 2.50 0.00 -
NAPS 2.49 2.22 1.91 1.85 2.09 1.76 1.66 6.98%
Adjusted Per Share Value based on latest NOSH - 75,138
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 47.39 45.51 35.50 27.58 27.43 20.96 18.88 16.56%
EPS 5.06 5.15 3.65 2.49 3.51 0.86 0.25 65.04%
DPS 1.61 1.20 0.77 0.59 0.86 0.22 0.00 -
NAPS 0.3334 0.2955 0.2449 0.2178 0.1789 0.1519 0.143 15.14%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 1.68 1.87 2.00 0.69 1.99 0.87 0.62 -
P/RPS 0.47 0.55 0.72 0.29 0.62 0.36 0.28 9.01%
P/EPS 4.45 4.83 7.03 3.27 4.86 8.70 20.95 -22.74%
EY 22.49 20.70 14.23 30.60 20.58 11.50 4.77 29.47%
DY 7.14 4.81 3.00 7.25 5.03 2.87 0.00 -
P/NAPS 0.67 0.84 1.05 0.37 0.95 0.49 0.37 10.39%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 23/02/12 25/02/11 25/02/10 27/02/09 28/02/08 28/02/07 27/02/06 -
Price 1.85 1.89 1.72 0.74 1.67 0.95 0.80 -
P/RPS 0.52 0.55 0.62 0.32 0.52 0.39 0.36 6.31%
P/EPS 4.90 4.88 6.04 3.50 4.08 9.50 27.03 -24.76%
EY 20.42 20.48 16.55 28.53 24.52 10.53 3.70 32.91%
DY 6.49 4.76 3.49 6.76 5.99 2.63 0.00 -
P/NAPS 0.74 0.85 0.90 0.40 0.80 0.54 0.48 7.47%

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