[CJCEN] YoY Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
12-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 6.76%
YoY- 170.04%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 222,118 263,296 282,082 270,270 173,156 144,398 152,720 6.43%
PBT 18,912 20,328 37,942 34,270 12,882 27,176 19,448 -0.46%
Tax -6,962 -7,468 -8,386 -6,050 -2,334 -3,198 -4,070 9.35%
NP 11,950 12,860 29,556 28,220 10,548 23,978 15,378 -4.11%
-
NP to SH 14,152 15,474 30,248 28,214 10,448 24,600 15,992 -2.01%
-
Tax Rate 36.81% 36.74% 22.10% 17.65% 18.12% 11.77% 20.93% -
Total Cost 210,168 250,436 252,526 242,050 162,608 120,420 137,342 7.34%
-
Net Worth 240,037 200,340 186,287 164,145 74,128 118,530 98,809 15.92%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 9,100 6,705 7,893 4,757 - 3,886 5,067 10.24%
Div Payout % 64.31% 43.34% 26.10% 16.86% - 15.80% 31.69% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 240,037 200,340 186,287 164,145 74,128 118,530 98,809 15.92%
NOSH 113,762 83,824 78,935 79,297 74,128 64,770 50,671 14.41%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 5.38% 4.88% 10.48% 10.44% 6.09% 16.61% 10.07% -
ROE 5.90% 7.72% 16.24% 17.19% 14.09% 20.75% 16.18% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 195.25 314.10 357.36 340.83 233.59 222.94 301.39 -6.97%
EPS 12.44 18.46 38.32 35.58 14.08 37.98 31.56 -14.36%
DPS 8.00 8.00 10.00 6.00 0.00 6.00 10.00 -3.64%
NAPS 2.11 2.39 2.36 2.07 1.00 1.83 1.95 1.32%
Adjusted Per Share Value based on latest NOSH - 78,864
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 37.38 44.31 47.47 45.48 29.14 24.30 25.70 6.43%
EPS 2.38 2.60 5.09 4.75 1.76 4.14 2.69 -2.01%
DPS 1.53 1.13 1.33 0.80 0.00 0.65 0.85 10.28%
NAPS 0.4039 0.3371 0.3135 0.2762 0.1247 0.1995 0.1663 15.92%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 1.90 1.84 1.72 1.52 1.02 1.59 1.93 -
P/RPS 0.97 0.59 0.48 0.45 0.44 0.71 0.64 7.16%
P/EPS 15.27 9.97 4.49 4.27 7.24 4.19 6.12 16.44%
EY 6.55 10.03 22.28 23.41 13.82 23.89 16.35 -14.12%
DY 4.21 4.35 5.81 3.95 0.00 3.77 5.18 -3.39%
P/NAPS 0.90 0.77 0.73 0.73 1.02 0.87 0.99 -1.57%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 15/08/13 09/08/12 16/08/11 12/08/10 18/08/09 28/08/08 28/08/07 -
Price 1.92 1.80 1.70 1.62 1.73 1.20 2.29 -
P/RPS 0.98 0.57 0.48 0.48 0.74 0.54 0.76 4.32%
P/EPS 15.43 9.75 4.44 4.55 12.27 3.16 7.26 13.37%
EY 6.48 10.26 22.54 21.96 8.15 31.65 13.78 -11.80%
DY 4.17 4.44 5.88 3.70 0.00 5.00 4.37 -0.77%
P/NAPS 0.91 0.75 0.72 0.78 1.73 0.66 1.17 -4.09%

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