[CJCEN] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
19-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 82.41%
YoY- -7.21%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 256,998 293,973 275,608 205,104 154,853 155,873 122,501 13.13%
PBT 22,529 40,156 35,992 22,589 23,050 21,124 6,734 22.27%
Tax -8,333 -8,596 -6,478 -3,501 -3,089 -1,970 -2,525 21.99%
NP 14,196 31,560 29,513 19,088 19,961 19,153 4,209 22.43%
-
NP to SH 15,605 32,158 29,617 19,058 20,540 19,706 4,440 23.28%
-
Tax Rate 36.99% 21.41% 18.00% 15.50% 13.40% 9.33% 37.50% -
Total Cost 242,802 262,413 246,094 186,016 134,892 136,720 118,292 12.72%
-
Net Worth 206,290 190,955 169,468 137,194 126,438 102,130 88,765 15.07%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 4,546 5,282 5,279 1,988 7,290 3,387 - -
Div Payout % 29.13% 16.43% 17.83% 10.43% 35.49% 17.19% - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 206,290 190,955 169,468 137,194 126,438 102,130 88,765 15.07%
NOSH 85,243 79,234 79,190 74,562 68,345 50,811 51,309 8.82%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 5.52% 10.74% 10.71% 9.31% 12.89% 12.29% 3.44% -
ROE 7.56% 16.84% 17.48% 13.89% 16.25% 19.30% 5.00% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 301.49 371.02 348.03 275.08 226.58 306.77 238.75 3.96%
EPS 18.31 40.59 37.40 25.56 30.05 38.79 8.65 13.29%
DPS 5.33 6.67 6.67 2.67 10.67 6.67 0.00 -
NAPS 2.42 2.41 2.14 1.84 1.85 2.01 1.73 5.74%
Adjusted Per Share Value based on latest NOSH - 75,328
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 43.25 49.47 46.38 34.52 26.06 26.23 20.62 13.12%
EPS 2.63 5.41 4.98 3.21 3.46 3.32 0.75 23.23%
DPS 0.77 0.89 0.89 0.33 1.23 0.57 0.00 -
NAPS 0.3472 0.3213 0.2852 0.2309 0.2128 0.1719 0.1494 15.07%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.79 1.60 1.62 1.51 1.09 2.40 0.62 -
P/RPS 0.59 0.43 0.47 0.55 0.48 0.78 0.26 14.61%
P/EPS 9.78 3.94 4.33 5.91 3.63 6.19 7.16 5.32%
EY 10.23 25.37 23.09 16.93 27.57 16.16 13.96 -5.04%
DY 2.98 4.17 4.12 1.77 9.79 2.78 0.00 -
P/NAPS 0.74 0.66 0.76 0.82 0.59 1.19 0.36 12.74%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 08/11/12 10/11/11 11/11/10 19/11/09 27/11/08 29/11/07 28/11/06 -
Price 1.90 1.65 1.75 1.96 0.75 2.26 0.80 -
P/RPS 0.63 0.44 0.50 0.71 0.33 0.74 0.34 10.81%
P/EPS 10.38 4.07 4.68 7.67 2.50 5.83 9.24 1.95%
EY 9.64 24.60 21.37 13.04 40.07 17.16 10.82 -1.90%
DY 2.81 4.04 3.81 1.36 14.22 2.95 0.00 -
P/NAPS 0.79 0.68 0.82 1.07 0.41 1.12 0.46 9.42%

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