[CJCEN] YoY Quarter Result on 30-Jun-2009 [#2]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
18-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 306.2%
YoY- 66.68%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 66,322 74,249 75,307 46,973 34,122 41,423 31,804 13.01%
PBT 5,104 10,971 9,520 5,119 2,870 7,123 2,157 15.42%
Tax -2,306 -2,427 -1,946 -845 -621 -1,380 -1,096 13.18%
NP 2,798 8,544 7,574 4,274 2,249 5,743 1,061 17.52%
-
NP to SH 3,438 8,682 7,500 4,192 2,515 5,912 1,089 21.09%
-
Tax Rate 45.18% 22.12% 20.44% 16.51% 21.64% 19.37% 50.81% -
Total Cost 63,524 65,705 67,733 42,699 31,873 35,680 30,743 12.84%
-
Net Worth 207,495 186,607 163,249 74,097 135,765 98,871 87,839 15.38%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 3,472 3,953 2,365 - 2,225 2,535 - -
Div Payout % 101.01% 45.54% 31.55% - 88.50% 42.88% - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 207,495 186,607 163,249 74,097 135,765 98,871 87,839 15.38%
NOSH 86,818 79,071 78,864 74,097 74,188 50,703 51,367 9.13%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 4.22% 11.51% 10.06% 9.10% 6.59% 13.86% 3.34% -
ROE 1.66% 4.65% 4.59% 5.66% 1.85% 5.98% 1.24% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 76.39 93.90 95.49 63.39 45.99 81.70 61.91 3.56%
EPS 3.96 10.98 9.51 5.65 3.39 11.66 2.12 10.96%
DPS 4.00 5.00 3.00 0.00 3.00 5.00 0.00 -
NAPS 2.39 2.36 2.07 1.00 1.83 1.95 1.71 5.73%
Adjusted Per Share Value based on latest NOSH - 74,097
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 11.16 12.49 12.67 7.90 5.74 6.97 5.35 13.02%
EPS 0.58 1.46 1.26 0.71 0.42 0.99 0.18 21.51%
DPS 0.58 0.67 0.40 0.00 0.37 0.43 0.00 -
NAPS 0.3492 0.314 0.2747 0.1247 0.2285 0.1664 0.1478 15.39%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.84 1.72 1.52 1.02 1.59 1.93 0.81 -
P/RPS 2.41 1.83 1.59 1.61 3.46 2.36 1.31 10.68%
P/EPS 46.46 15.66 15.98 18.03 46.90 16.55 38.21 3.30%
EY 2.15 6.38 6.26 5.55 2.13 6.04 2.62 -3.23%
DY 2.17 2.91 1.97 0.00 1.89 2.59 0.00 -
P/NAPS 0.77 0.73 0.73 1.02 0.87 0.99 0.47 8.56%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 09/08/12 16/08/11 12/08/10 18/08/09 28/08/08 28/08/07 29/08/06 -
Price 1.80 1.70 1.62 1.73 1.20 2.29 0.64 -
P/RPS 2.36 1.81 1.70 2.73 2.61 2.80 1.03 14.80%
P/EPS 45.45 15.48 17.03 30.58 35.40 19.64 30.19 7.04%
EY 2.20 6.46 5.87 3.27 2.83 5.09 3.31 -6.57%
DY 2.22 2.94 1.85 0.00 2.50 2.18 0.00 -
P/NAPS 0.75 0.72 0.78 1.73 0.66 1.17 0.37 12.48%

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