[CJCEN] YoY Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
16-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 17.39%
YoY- 7.21%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 280,224 222,118 263,296 282,082 270,270 173,156 144,398 11.67%
PBT 33,598 18,912 20,328 37,942 34,270 12,882 27,176 3.59%
Tax -11,230 -6,962 -7,468 -8,386 -6,050 -2,334 -3,198 23.27%
NP 22,368 11,950 12,860 29,556 28,220 10,548 23,978 -1.15%
-
NP to SH 22,242 14,152 15,474 30,248 28,214 10,448 24,600 -1.66%
-
Tax Rate 33.42% 36.81% 36.74% 22.10% 17.65% 18.12% 11.77% -
Total Cost 257,856 210,168 250,436 252,526 242,050 162,608 120,420 13.52%
-
Net Worth 258,965 240,037 200,340 186,287 164,145 74,128 118,530 13.90%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 12,101 9,100 6,705 7,893 4,757 - 3,886 20.83%
Div Payout % 54.41% 64.31% 43.34% 26.10% 16.86% - 15.80% -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 258,965 240,037 200,340 186,287 164,145 74,128 118,530 13.90%
NOSH 121,011 113,762 83,824 78,935 79,297 74,128 64,770 10.97%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 7.98% 5.38% 4.88% 10.48% 10.44% 6.09% 16.61% -
ROE 8.59% 5.90% 7.72% 16.24% 17.19% 14.09% 20.75% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 231.57 195.25 314.10 357.36 340.83 233.59 222.94 0.63%
EPS 18.38 12.44 18.46 38.32 35.58 14.08 37.98 -11.38%
DPS 10.00 8.00 8.00 10.00 6.00 0.00 6.00 8.88%
NAPS 2.14 2.11 2.39 2.36 2.07 1.00 1.83 2.64%
Adjusted Per Share Value based on latest NOSH - 79,071
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 47.16 37.38 44.31 47.47 45.48 29.14 24.30 11.67%
EPS 3.74 2.38 2.60 5.09 4.75 1.76 4.14 -1.67%
DPS 2.04 1.53 1.13 1.33 0.80 0.00 0.65 20.98%
NAPS 0.4358 0.4039 0.3371 0.3135 0.2762 0.1247 0.1995 13.90%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 2.46 1.90 1.84 1.72 1.52 1.02 1.59 -
P/RPS 1.06 0.97 0.59 0.48 0.45 0.44 0.71 6.90%
P/EPS 13.38 15.27 9.97 4.49 4.27 7.24 4.19 21.33%
EY 7.47 6.55 10.03 22.28 23.41 13.82 23.89 -17.60%
DY 4.07 4.21 4.35 5.81 3.95 0.00 3.77 1.28%
P/NAPS 1.15 0.90 0.77 0.73 0.73 1.02 0.87 4.75%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 14/08/14 15/08/13 09/08/12 16/08/11 12/08/10 18/08/09 28/08/08 -
Price 2.52 1.92 1.80 1.70 1.62 1.73 1.20 -
P/RPS 1.09 0.98 0.57 0.48 0.48 0.74 0.54 12.41%
P/EPS 13.71 15.43 9.75 4.44 4.55 12.27 3.16 27.69%
EY 7.29 6.48 10.26 22.54 21.96 8.15 31.65 -21.69%
DY 3.97 4.17 4.44 5.88 3.70 0.00 5.00 -3.76%
P/NAPS 1.18 0.91 0.75 0.72 0.78 1.73 0.66 10.16%

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