[CJCEN] YoY Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
11-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 4.97%
YoY- 55.4%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 242,416 256,998 293,973 275,608 205,104 154,853 155,873 7.63%
PBT 23,028 22,529 40,156 35,992 22,589 23,050 21,124 1.44%
Tax -7,377 -8,333 -8,596 -6,478 -3,501 -3,089 -1,970 24.58%
NP 15,650 14,196 31,560 29,513 19,088 19,961 19,153 -3.30%
-
NP to SH 16,902 15,605 32,158 29,617 19,058 20,540 19,706 -2.52%
-
Tax Rate 32.03% 36.99% 21.41% 18.00% 15.50% 13.40% 9.33% -
Total Cost 226,765 242,802 262,413 246,094 186,016 134,892 136,720 8.79%
-
Net Worth 247,803 206,290 190,955 169,468 137,194 126,438 102,130 15.90%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 10,707 4,546 5,282 5,279 1,988 7,290 3,387 21.12%
Div Payout % 63.35% 29.13% 16.43% 17.83% 10.43% 35.49% 17.19% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 247,803 206,290 190,955 169,468 137,194 126,438 102,130 15.90%
NOSH 114,723 85,243 79,234 79,190 74,562 68,345 50,811 14.52%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 6.46% 5.52% 10.74% 10.71% 9.31% 12.89% 12.29% -
ROE 6.82% 7.56% 16.84% 17.48% 13.89% 16.25% 19.30% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 211.30 301.49 371.02 348.03 275.08 226.58 306.77 -6.01%
EPS 14.73 18.31 40.59 37.40 25.56 30.05 38.79 -14.89%
DPS 9.33 5.33 6.67 6.67 2.67 10.67 6.67 5.74%
NAPS 2.16 2.42 2.41 2.14 1.84 1.85 2.01 1.20%
Adjusted Per Share Value based on latest NOSH - 78,928
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 40.79 43.25 49.47 46.38 34.52 26.06 26.23 7.62%
EPS 2.84 2.63 5.41 4.98 3.21 3.46 3.32 -2.56%
DPS 1.80 0.77 0.89 0.89 0.33 1.23 0.57 21.10%
NAPS 0.417 0.3472 0.3213 0.2852 0.2309 0.2128 0.1719 15.90%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 1.74 1.79 1.60 1.62 1.51 1.09 2.40 -
P/RPS 0.82 0.59 0.43 0.47 0.55 0.48 0.78 0.83%
P/EPS 11.81 9.78 3.94 4.33 5.91 3.63 6.19 11.35%
EY 8.47 10.23 25.37 23.09 16.93 27.57 16.16 -10.19%
DY 5.36 2.98 4.17 4.12 1.77 9.79 2.78 11.55%
P/NAPS 0.81 0.74 0.66 0.76 0.82 0.59 1.19 -6.20%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 14/11/13 08/11/12 10/11/11 11/11/10 19/11/09 27/11/08 29/11/07 -
Price 2.02 1.90 1.65 1.75 1.96 0.75 2.26 -
P/RPS 0.96 0.63 0.44 0.50 0.71 0.33 0.74 4.42%
P/EPS 13.71 10.38 4.07 4.68 7.67 2.50 5.83 15.30%
EY 7.29 9.64 24.60 21.37 13.04 40.07 17.16 -13.28%
DY 4.62 2.81 4.04 3.81 1.36 14.22 2.95 7.75%
P/NAPS 0.94 0.79 0.68 0.82 1.07 0.41 1.12 -2.87%

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