[CJCEN] YoY Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
21-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -72.05%
YoY- -89.45%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 261,304 267,168 239,312 158,420 152,308 139,744 107,864 15.87%
PBT 20,240 32,000 30,460 5,288 42,872 10,400 1,340 57.15%
Tax -5,712 -7,064 -4,316 -1,288 -3,912 -2,620 -1,176 30.10%
NP 14,528 24,936 26,144 4,000 38,960 7,780 164 110.99%
-
NP to SH 17,196 25,768 26,428 4,128 39,144 8,336 220 106.63%
-
Tax Rate 28.22% 22.07% 14.17% 24.36% 9.12% 25.19% 87.76% -
Total Cost 246,776 242,232 213,168 154,420 113,348 131,964 107,700 14.80%
-
Net Worth 202,828 181,132 160,990 138,837 102,514 91,492 82,999 16.04%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 202,828 181,132 160,990 138,837 102,514 91,492 82,999 16.04%
NOSH 80,808 78,753 79,698 74,244 55,413 50,829 50,000 8.32%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 5.56% 9.33% 10.92% 2.52% 25.58% 5.57% 0.15% -
ROE 8.48% 14.23% 16.42% 2.97% 38.18% 9.11% 0.27% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 323.36 339.25 300.27 213.38 274.86 274.93 215.73 6.97%
EPS 21.28 32.72 33.16 5.56 70.64 16.40 0.44 90.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.51 2.30 2.02 1.87 1.85 1.80 1.66 7.12%
Adjusted Per Share Value based on latest NOSH - 74,244
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 43.97 44.96 40.27 26.66 25.63 23.52 18.15 15.87%
EPS 2.89 4.34 4.45 0.69 6.59 1.40 0.04 103.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3413 0.3048 0.2709 0.2336 0.1725 0.154 0.1397 16.03%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 1.86 1.89 1.68 0.70 1.71 0.85 0.68 -
P/RPS 0.58 0.56 0.56 0.33 0.62 0.31 0.32 10.40%
P/EPS 8.74 5.78 5.07 12.59 2.42 5.18 154.55 -38.01%
EY 11.44 17.31 19.74 7.94 41.31 19.29 0.65 61.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.82 0.83 0.37 0.92 0.47 0.41 10.33%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 10/05/12 12/05/11 20/05/10 21/05/09 28/05/08 30/05/07 02/06/06 -
Price 1.80 1.99 1.60 1.05 1.77 0.98 0.73 -
P/RPS 0.56 0.59 0.53 0.49 0.64 0.36 0.34 8.66%
P/EPS 8.46 6.08 4.83 18.88 2.51 5.98 165.91 -39.07%
EY 11.82 16.44 20.72 5.30 39.91 16.73 0.60 64.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.87 0.79 0.56 0.96 0.54 0.44 8.54%

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