[CJCEN] YoY Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
10-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 59.48%
YoY- 8.58%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 209,545 181,812 192,749 220,480 206,706 153,828 116,140 10.33%
PBT 24,028 17,271 16,897 30,117 26,994 16,942 17,288 5.63%
Tax -7,703 -5,533 -6,250 -6,447 -4,859 -2,626 -2,317 22.15%
NP 16,325 11,738 10,647 23,670 22,135 14,316 14,971 1.45%
-
NP to SH 16,249 12,677 11,704 24,119 22,213 14,294 15,405 0.89%
-
Tax Rate 32.06% 32.04% 36.99% 21.41% 18.00% 15.50% 13.40% -
Total Cost 193,220 170,074 182,102 196,810 184,571 139,512 101,169 11.38%
-
Net Worth 260,032 247,803 206,290 190,955 169,468 137,194 126,438 12.76%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 8,545 8,030 3,409 3,961 3,959 1,491 5,467 7.72%
Div Payout % 52.59% 63.35% 29.13% 16.43% 17.83% 10.43% 35.49% -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 260,032 247,803 206,290 190,955 169,468 137,194 126,438 12.76%
NOSH 122,081 114,723 85,243 79,234 79,190 74,562 68,345 10.14%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 7.79% 6.46% 5.52% 10.74% 10.71% 9.31% 12.89% -
ROE 6.25% 5.12% 5.67% 12.63% 13.11% 10.42% 12.18% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 171.64 158.48 226.11 278.26 261.02 206.31 169.93 0.16%
EPS 13.31 11.05 13.73 30.44 28.05 19.17 22.54 -8.40%
DPS 7.00 7.00 4.00 5.00 5.00 2.00 8.00 -2.19%
NAPS 2.13 2.16 2.42 2.41 2.14 1.84 1.85 2.37%
Adjusted Per Share Value based on latest NOSH - 79,884
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 35.26 30.60 32.44 37.10 34.79 25.89 19.54 10.33%
EPS 2.73 2.13 1.97 4.06 3.74 2.41 2.59 0.88%
DPS 1.44 1.35 0.57 0.67 0.67 0.25 0.92 7.74%
NAPS 0.4376 0.417 0.3472 0.3213 0.2852 0.2309 0.2128 12.76%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 2.41 1.74 1.79 1.60 1.62 1.51 1.09 -
P/RPS 1.40 1.10 0.79 0.57 0.62 0.73 0.64 13.92%
P/EPS 18.11 15.75 13.04 5.26 5.78 7.88 4.84 24.58%
EY 5.52 6.35 7.67 19.03 17.31 12.70 20.68 -19.75%
DY 2.90 4.02 2.23 3.13 3.09 1.32 7.34 -14.33%
P/NAPS 1.13 0.81 0.74 0.66 0.76 0.82 0.59 11.43%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 20/11/14 14/11/13 08/11/12 10/11/11 11/11/10 19/11/09 27/11/08 -
Price 0.685 2.02 1.90 1.65 1.75 1.96 0.75 -
P/RPS 0.40 1.27 0.84 0.59 0.67 0.95 0.44 -1.57%
P/EPS 5.15 18.28 13.84 5.42 6.24 10.22 3.33 7.53%
EY 19.43 5.47 7.23 18.45 16.03 9.78 30.05 -7.00%
DY 10.22 3.47 2.11 3.03 2.86 1.02 10.67 -0.71%
P/NAPS 0.32 0.94 0.79 0.68 0.82 1.07 0.41 -4.04%

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