[CJCEN] YoY TTM Result on 30-Sep-2009 [#3]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
19-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 77.57%
YoY- -36.35%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 253,896 284,218 263,828 201,581 162,257 149,568 122,676 12.87%
PBT 23,017 39,094 35,590 16,744 25,103 17,873 6,317 24.02%
Tax -6,615 -7,148 -6,097 -3,642 -4,143 -1,821 -2,462 17.88%
NP 16,402 31,946 29,493 13,102 20,960 16,052 3,855 27.26%
-
NP to SH 17,646 32,526 29,605 13,657 21,455 16,579 4,074 27.64%
-
Tax Rate 28.74% 18.28% 17.13% 21.75% 16.50% 10.19% 38.97% -
Total Cost 237,494 252,272 234,335 188,479 141,297 133,516 118,821 12.22%
-
Net Worth 212,863 192,521 168,907 138,604 139,762 102,156 88,814 15.66%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 9,107 7,105 7,183 3,009 2,543 3,818 - -
Div Payout % 51.61% 21.84% 24.27% 22.04% 11.86% 23.03% - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 212,863 192,521 168,907 138,604 139,762 102,156 88,814 15.66%
NOSH 87,960 79,884 78,928 75,328 75,547 50,823 51,338 9.38%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 6.46% 11.24% 11.18% 6.50% 12.92% 10.73% 3.14% -
ROE 8.29% 16.89% 17.53% 9.85% 15.35% 16.23% 4.59% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 288.65 355.79 334.26 267.60 214.77 294.29 238.96 3.19%
EPS 20.06 40.72 37.51 18.13 28.40 32.62 7.94 16.68%
DPS 10.35 9.00 9.10 4.00 3.37 7.50 0.00 -
NAPS 2.42 2.41 2.14 1.84 1.85 2.01 1.73 5.74%
Adjusted Per Share Value based on latest NOSH - 75,328
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 42.73 47.83 44.40 33.92 27.31 25.17 20.64 12.88%
EPS 2.97 5.47 4.98 2.30 3.61 2.79 0.69 27.51%
DPS 1.53 1.20 1.21 0.51 0.43 0.64 0.00 -
NAPS 0.3582 0.324 0.2842 0.2333 0.2352 0.1719 0.1495 15.66%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.79 1.60 1.62 1.51 1.09 2.40 0.62 -
P/RPS 0.62 0.45 0.48 0.56 0.51 0.82 0.26 15.57%
P/EPS 8.92 3.93 4.32 8.33 3.84 7.36 7.81 2.23%
EY 11.21 25.45 23.15 12.01 26.05 13.59 12.80 -2.18%
DY 5.78 5.63 5.62 2.65 3.09 3.13 0.00 -
P/NAPS 0.74 0.66 0.76 0.82 0.59 1.19 0.36 12.74%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 08/11/12 10/11/11 11/11/10 19/11/09 27/11/08 29/11/07 28/11/06 -
Price 1.90 1.65 1.75 1.96 0.75 2.26 0.80 -
P/RPS 0.66 0.46 0.52 0.73 0.35 0.77 0.33 12.23%
P/EPS 9.47 4.05 4.67 10.81 2.64 6.93 10.08 -1.03%
EY 10.56 24.68 21.43 9.25 37.87 14.43 9.92 1.04%
DY 5.45 5.45 5.20 2.04 4.49 3.32 0.00 -
P/NAPS 0.79 0.68 0.82 1.07 0.41 1.12 0.46 9.42%

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