[CJCEN] YoY TTM Result on 30-Sep-2011 [#3]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
10-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 2.81%
YoY- 9.87%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
TTM Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 283,546 245,916 253,896 284,218 263,828 201,581 162,257 9.74%
PBT 33,966 25,235 23,017 39,094 35,590 16,744 25,103 5.16%
Tax -7,808 -7,758 -6,615 -7,148 -6,097 -3,642 -4,143 11.13%
NP 26,158 17,477 16,402 31,946 29,493 13,102 20,960 3.75%
-
NP to SH 26,125 18,587 17,646 32,526 29,605 13,657 21,455 3.33%
-
Tax Rate 22.99% 30.74% 28.74% 18.28% 17.13% 21.75% 16.50% -
Total Cost 257,388 228,439 237,494 252,272 234,335 188,479 141,297 10.50%
-
Net Worth 244,190 252,044 212,863 192,521 168,907 138,604 139,762 9.74%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 13,288 11,770 9,107 7,105 7,183 3,009 2,543 31.71%
Div Payout % 50.87% 63.33% 51.61% 21.84% 24.27% 22.04% 11.86% -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 244,190 252,044 212,863 192,521 168,907 138,604 139,762 9.74%
NOSH 122,095 116,687 87,960 79,884 78,928 75,328 75,547 8.32%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 9.23% 7.11% 6.46% 11.24% 11.18% 6.50% 12.92% -
ROE 10.70% 7.37% 8.29% 16.89% 17.53% 9.85% 15.35% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 232.23 210.75 288.65 355.79 334.26 267.60 214.77 1.31%
EPS 21.40 15.93 20.06 40.72 37.51 18.13 28.40 -4.60%
DPS 11.00 10.09 10.35 9.00 9.10 4.00 3.37 21.78%
NAPS 2.00 2.16 2.42 2.41 2.14 1.84 1.85 1.30%
Adjusted Per Share Value based on latest NOSH - 79,884
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 47.72 41.38 42.73 47.83 44.40 33.92 27.31 9.74%
EPS 4.40 3.13 2.97 5.47 4.98 2.30 3.61 3.35%
DPS 2.24 1.98 1.53 1.20 1.21 0.51 0.43 31.64%
NAPS 0.4109 0.4242 0.3582 0.324 0.2842 0.2333 0.2352 9.73%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 2.41 1.74 1.79 1.60 1.62 1.51 1.09 -
P/RPS 1.04 0.83 0.62 0.45 0.48 0.56 0.51 12.60%
P/EPS 11.26 10.92 8.92 3.93 4.32 8.33 3.84 19.62%
EY 8.88 9.15 11.21 25.45 23.15 12.01 26.05 -16.41%
DY 4.56 5.80 5.78 5.63 5.62 2.65 3.09 6.69%
P/NAPS 1.21 0.81 0.74 0.66 0.76 0.82 0.59 12.71%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 20/11/14 14/11/13 08/11/12 10/11/11 11/11/10 19/11/09 27/11/08 -
Price 0.685 2.02 1.90 1.65 1.75 1.96 0.75 -
P/RPS 0.29 0.96 0.66 0.46 0.52 0.73 0.35 -3.08%
P/EPS 3.20 12.68 9.47 4.05 4.67 10.81 2.64 3.25%
EY 31.24 7.89 10.56 24.68 21.43 9.25 37.87 -3.15%
DY 16.06 4.99 5.45 5.45 5.20 2.04 4.49 23.65%
P/NAPS 0.34 0.94 0.79 0.68 0.82 1.07 0.41 -3.07%

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