[CJCEN] YoY Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
27-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -16.5%
YoY- 4.23%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 293,973 275,608 205,104 154,853 155,873 122,501 108,522 18.05%
PBT 40,156 35,992 22,589 23,050 21,124 6,734 1,532 72.30%
Tax -8,596 -6,478 -3,501 -3,089 -1,970 -2,525 -650 53.74%
NP 31,560 29,513 19,088 19,961 19,153 4,209 881 81.51%
-
NP to SH 32,158 29,617 19,058 20,540 19,706 4,440 1,185 73.30%
-
Tax Rate 21.41% 18.00% 15.50% 13.40% 9.33% 37.50% 42.43% -
Total Cost 262,413 246,094 186,016 134,892 136,720 118,292 107,641 16.00%
-
Net Worth 190,955 169,468 137,194 126,438 102,130 88,765 79,703 15.66%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 5,282 5,279 1,988 7,290 3,387 - - -
Div Payout % 16.43% 17.83% 10.43% 35.49% 17.19% - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 190,955 169,468 137,194 126,438 102,130 88,765 79,703 15.66%
NOSH 79,234 79,190 74,562 68,345 50,811 51,309 51,091 7.58%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 10.74% 10.71% 9.31% 12.89% 12.29% 3.44% 0.81% -
ROE 16.84% 17.48% 13.89% 16.25% 19.30% 5.00% 1.49% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 371.02 348.03 275.08 226.58 306.77 238.75 212.41 9.73%
EPS 40.59 37.40 25.56 30.05 38.79 8.65 2.32 61.08%
DPS 6.67 6.67 2.67 10.67 6.67 0.00 0.00 -
NAPS 2.41 2.14 1.84 1.85 2.01 1.73 1.56 7.51%
Adjusted Per Share Value based on latest NOSH - 75,547
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 49.47 46.38 34.52 26.06 26.23 20.62 18.26 18.06%
EPS 5.41 4.98 3.21 3.46 3.32 0.75 0.20 73.21%
DPS 0.89 0.89 0.33 1.23 0.57 0.00 0.00 -
NAPS 0.3213 0.2852 0.2309 0.2128 0.1719 0.1494 0.1341 15.66%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 1.60 1.62 1.51 1.09 2.40 0.62 0.69 -
P/RPS 0.43 0.47 0.55 0.48 0.78 0.26 0.32 5.04%
P/EPS 3.94 4.33 5.91 3.63 6.19 7.16 29.74 -28.58%
EY 25.37 23.09 16.93 27.57 16.16 13.96 3.36 40.04%
DY 4.17 4.12 1.77 9.79 2.78 0.00 0.00 -
P/NAPS 0.66 0.76 0.82 0.59 1.19 0.36 0.44 6.98%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 10/11/11 11/11/10 19/11/09 27/11/08 29/11/07 28/11/06 24/11/05 -
Price 1.65 1.75 1.96 0.75 2.26 0.80 0.63 -
P/RPS 0.44 0.50 0.71 0.33 0.74 0.34 0.30 6.58%
P/EPS 4.07 4.68 7.67 2.50 5.83 9.24 27.16 -27.10%
EY 24.60 21.37 13.04 40.07 17.16 10.82 3.68 37.23%
DY 4.04 3.81 1.36 14.22 2.95 0.00 0.00 -
P/NAPS 0.68 0.82 1.07 0.41 1.12 0.46 0.40 9.24%

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