[CJCEN] YoY Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
20-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 21.87%
YoY- 540.21%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 218,404 261,304 267,168 239,312 158,420 152,308 139,744 7.71%
PBT 22,108 20,240 32,000 30,460 5,288 42,872 10,400 13.37%
Tax -6,776 -5,712 -7,064 -4,316 -1,288 -3,912 -2,620 17.14%
NP 15,332 14,528 24,936 26,144 4,000 38,960 7,780 11.95%
-
NP to SH 17,780 17,196 25,768 26,428 4,128 39,144 8,336 13.44%
-
Tax Rate 30.65% 28.22% 22.07% 14.17% 24.36% 9.12% 25.19% -
Total Cost 203,072 246,776 242,232 213,168 154,420 113,348 131,964 7.44%
-
Net Worth 236,105 202,828 181,132 160,990 138,837 102,514 91,492 17.10%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 236,105 202,828 181,132 160,990 138,837 102,514 91,492 17.10%
NOSH 110,847 80,808 78,753 79,698 74,244 55,413 50,829 13.86%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 7.02% 5.56% 9.33% 10.92% 2.52% 25.58% 5.57% -
ROE 7.53% 8.48% 14.23% 16.42% 2.97% 38.18% 9.11% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 197.03 323.36 339.25 300.27 213.38 274.86 274.93 -5.39%
EPS 16.04 21.28 32.72 33.16 5.56 70.64 16.40 -0.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.13 2.51 2.30 2.02 1.87 1.85 1.80 2.84%
Adjusted Per Share Value based on latest NOSH - 79,698
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 36.75 43.97 44.96 40.27 26.66 25.63 23.52 7.71%
EPS 2.99 2.89 4.34 4.45 0.69 6.59 1.40 13.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3973 0.3413 0.3048 0.2709 0.2336 0.1725 0.154 17.09%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 1.67 1.86 1.89 1.68 0.70 1.71 0.85 -
P/RPS 0.85 0.58 0.56 0.56 0.33 0.62 0.31 18.28%
P/EPS 10.41 8.74 5.78 5.07 12.59 2.42 5.18 12.32%
EY 9.60 11.44 17.31 19.74 7.94 41.31 19.29 -10.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.74 0.82 0.83 0.37 0.92 0.47 8.80%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 16/05/13 10/05/12 12/05/11 20/05/10 21/05/09 28/05/08 30/05/07 -
Price 1.67 1.80 1.99 1.60 1.05 1.77 0.98 -
P/RPS 0.85 0.56 0.59 0.53 0.49 0.64 0.36 15.37%
P/EPS 10.41 8.46 6.08 4.83 18.88 2.51 5.98 9.67%
EY 9.60 11.82 16.44 20.72 5.30 39.91 16.73 -8.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.72 0.87 0.79 0.56 0.96 0.54 6.31%

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