[CJCEN] YoY Quarter Result on 31-Dec-2010 [#4]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 3.71%
YoY- 13.73%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 74,001 64,104 61,147 63,738 57,122 47,752 46,117 8.19%
PBT 9,938 7,964 6,120 8,977 8,596 -199 7,815 4.08%
Tax -105 -2,225 -365 -701 -1,238 -1,016 -1,826 -37.84%
NP 9,833 5,739 5,755 8,276 7,358 -1,215 5,989 8.60%
-
NP to SH 9,876 5,910 5,942 8,407 7,392 -638 6,049 8.50%
-
Tax Rate 1.06% 27.94% 5.96% 7.81% 14.40% - 23.37% -
Total Cost 64,168 58,365 55,392 55,462 49,764 48,967 40,128 8.13%
-
Net Worth 240,267 214,664 200,446 174,916 80,979 75,138 106,318 14.54%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 4,805 3,592 5,635 3,151 3,239 1,502 2,543 11.17%
Div Payout % 48.66% 60.79% 94.83% 37.49% 43.82% 0.00% 42.05% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 240,267 214,664 200,446 174,916 80,979 75,138 106,318 14.54%
NOSH 120,133 89,817 80,500 78,791 80,979 75,138 50,870 15.38%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 13.29% 8.95% 9.41% 12.98% 12.88% -2.54% 12.99% -
ROE 4.11% 2.75% 2.96% 4.81% 9.13% -0.85% 5.69% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 61.60 71.37 75.96 80.90 70.54 63.55 90.66 -6.23%
EPS 2.94 6.58 7.38 10.67 9.13 -0.85 11.89 -20.75%
DPS 4.00 4.00 7.00 4.00 4.00 2.00 5.00 -3.64%
NAPS 2.00 2.39 2.49 2.22 1.00 1.00 2.09 -0.73%
Adjusted Per Share Value based on latest NOSH - 78,791
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 12.45 10.79 10.29 10.73 9.61 8.04 7.76 8.18%
EPS 1.66 0.99 1.00 1.41 1.24 -0.11 1.02 8.44%
DPS 0.81 0.60 0.95 0.53 0.55 0.25 0.43 11.12%
NAPS 0.4043 0.3612 0.3373 0.2944 0.1363 0.1264 0.1789 14.54%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 2.06 1.74 1.68 1.87 2.00 0.69 1.99 -
P/RPS 3.34 2.44 2.21 2.31 2.84 1.09 2.20 7.19%
P/EPS 25.06 26.44 22.76 17.53 21.91 -81.26 16.74 6.94%
EY 3.99 3.78 4.39 5.71 4.56 -1.23 5.98 -6.51%
DY 1.94 2.30 4.17 2.14 2.00 2.90 2.51 -4.19%
P/NAPS 1.03 0.73 0.67 0.84 2.00 0.69 0.95 1.35%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 27/02/14 26/02/13 23/02/12 25/02/11 25/02/10 27/02/09 28/02/08 -
Price 2.67 1.61 1.85 1.89 1.72 0.74 1.67 -
P/RPS 4.33 2.26 2.44 2.34 2.44 1.16 1.84 15.31%
P/EPS 32.48 24.47 25.06 17.71 18.84 -87.15 14.04 14.98%
EY 3.08 4.09 3.99 5.65 5.31 -1.15 7.12 -13.02%
DY 1.50 2.48 3.78 2.12 2.33 2.70 2.99 -10.85%
P/NAPS 1.34 0.67 0.74 0.85 1.72 0.74 0.80 8.96%

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