[CJCEN] YoY Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 51.71%
YoY- 46.85%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 256,853 281,627 270,444 210,950 163,892 163,022 124,541 12.80%
PBT 24,861 36,237 35,971 25,538 17,089 23,659 7,083 23.25%
Tax -8,475 -6,812 -5,560 -3,864 -3,334 -3,304 -2,237 24.83%
NP 16,386 29,425 30,411 21,674 13,755 20,355 4,846 22.49%
-
NP to SH 17,614 30,061 30,620 21,686 14,767 20,831 5,130 22.80%
-
Tax Rate 34.09% 18.80% 15.46% 15.13% 19.51% 13.97% 31.58% -
Total Cost 240,467 252,202 240,033 189,276 150,137 142,667 119,695 12.31%
-
Net Worth 206,461 198,112 175,604 145,505 129,394 106,314 90,256 14.77%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 6,910 9,547 7,119 4,570 3,497 5,086 1,282 32.37%
Div Payout % 39.23% 31.76% 23.25% 21.08% 23.68% 24.42% 24.99% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 206,461 198,112 175,604 145,505 129,394 106,314 90,256 14.77%
NOSH 86,385 79,563 79,101 76,180 69,942 50,868 51,282 9.07%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 6.38% 10.45% 11.24% 10.27% 8.39% 12.49% 3.89% -
ROE 8.53% 15.17% 17.44% 14.90% 11.41% 19.59% 5.68% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 297.33 353.97 341.90 276.91 234.32 320.48 242.85 3.42%
EPS 20.39 37.79 38.71 28.47 21.12 40.95 10.00 12.59%
DPS 8.00 12.00 9.00 6.00 5.00 10.00 2.50 21.37%
NAPS 2.39 2.49 2.22 1.91 1.85 2.09 1.76 5.22%
Adjusted Per Share Value based on latest NOSH - 80,979
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 43.22 47.39 45.51 35.50 27.58 27.43 20.96 12.80%
EPS 2.96 5.06 5.15 3.65 2.49 3.51 0.86 22.85%
DPS 1.16 1.61 1.20 0.77 0.59 0.86 0.22 31.89%
NAPS 0.3474 0.3334 0.2955 0.2449 0.2178 0.1789 0.1519 14.76%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.74 1.68 1.87 2.00 0.69 1.99 0.87 -
P/RPS 0.59 0.47 0.55 0.72 0.29 0.62 0.36 8.57%
P/EPS 8.53 4.45 4.83 7.03 3.27 4.86 8.70 -0.32%
EY 11.72 22.49 20.70 14.23 30.60 20.58 11.50 0.31%
DY 4.60 7.14 4.81 3.00 7.25 5.03 2.87 8.17%
P/NAPS 0.73 0.67 0.84 1.05 0.37 0.95 0.49 6.86%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 23/02/12 25/02/11 25/02/10 27/02/09 28/02/08 28/02/07 -
Price 1.61 1.85 1.89 1.72 0.74 1.67 0.95 -
P/RPS 0.54 0.52 0.55 0.62 0.32 0.52 0.39 5.56%
P/EPS 7.90 4.90 4.88 6.04 3.50 4.08 9.50 -3.02%
EY 12.66 20.42 20.48 16.55 28.53 24.52 10.53 3.11%
DY 4.97 6.49 4.76 3.49 6.76 5.99 2.63 11.17%
P/NAPS 0.67 0.74 0.85 0.90 0.40 0.80 0.54 3.65%

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