[CJCEN] YoY TTM 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- 27.88%
YoY- -69.4%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 272,234 276,350 259,508 178,271 158,860 142,130 122,966 14.14%
PBT 27,430 37,807 36,233 9,942 27,522 14,314 4,677 34.25%
Tax -6,353 -6,728 -5,722 -2,901 -2,868 -2,882 -2,250 18.86%
NP 21,077 31,079 30,511 7,041 24,654 11,432 2,427 43.32%
-
NP to SH 22,674 31,637 30,570 7,691 25,134 11,982 2,561 43.78%
-
Tax Rate 23.16% 17.80% 15.79% 29.18% 10.42% 20.13% 48.11% -
Total Cost 251,157 245,271 228,997 171,230 134,206 130,698 120,539 13.00%
-
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 9,107 8,683 7,111 1,502 2,543 3,818 - -
Div Payout % 40.17% 27.45% 23.26% 19.54% 10.12% 31.87% - -
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 7.74% 11.25% 11.76% 3.95% 15.52% 8.04% 1.97% -
ROE 10.93% 16.95% 18.73% 10.38% 18.51% 12.12% 2.92% -
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 313.57 349.50 329.06 240.59 214.13 280.32 239.38 4.59%
EPS 26.12 40.01 38.76 10.38 33.88 23.63 4.99 31.73%
DPS 10.49 11.00 9.02 2.00 3.43 7.50 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 45.81 46.51 43.67 30.00 26.73 23.92 20.69 14.15%
EPS 3.82 5.32 5.14 1.29 4.23 2.02 0.43 43.86%
DPS 1.53 1.46 1.20 0.25 0.43 0.64 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 0.59 0.49 0.46 0.42 0.74 0.69 0.34 9.61%
P/EPS 7.05 4.30 3.92 9.83 4.69 8.17 16.25 -12.98%
EY 14.19 23.26 25.50 10.18 21.31 12.24 6.16 14.90%
DY 5.70 6.40 5.93 1.96 2.16 3.89 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 0.57 0.49 0.49 0.72 0.56 0.82 0.27 13.24%
P/EPS 6.89 4.25 4.18 16.67 3.54 9.69 12.84 -9.84%
EY 14.51 23.54 23.93 6.00 28.23 10.32 7.79 10.91%
DY 5.83 6.47 5.57 1.16 2.86 3.28 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