[CJCEN] YoY TTM Result on 31-Mar-2010 [#1]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
20-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 25.71%
YoY- 353.31%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 246,128 280,161 277,408 231,174 165,420 166,161 132,511 10.86%
PBT 25,328 33,297 36,356 31,832 7,693 31,775 9,348 18.05%
Tax -8,741 -6,474 -6,247 -4,621 -2,677 -3,627 -2,598 22.38%
NP 16,587 26,823 30,109 27,211 5,016 28,148 6,750 16.14%
-
NP to SH 17,760 27,918 30,455 27,262 6,014 28,531 7,159 16.33%
-
Tax Rate 34.51% 19.44% 17.18% 14.52% 34.80% 11.41% 27.79% -
Total Cost 229,541 253,338 247,299 203,963 160,404 138,013 125,761 10.53%
-
Net Worth 236,105 202,828 181,132 160,990 138,837 102,514 91,492 17.10%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 7,065 9,588 7,096 4,745 1,502 5,078 1,283 32.85%
Div Payout % 39.78% 34.35% 23.30% 17.41% 24.99% 17.80% 17.93% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 236,105 202,828 181,132 160,990 138,837 102,514 91,492 17.10%
NOSH 110,847 80,808 78,753 79,698 74,244 55,413 50,829 13.86%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 6.74% 9.57% 10.85% 11.77% 3.03% 16.94% 5.09% -
ROE 7.52% 13.76% 16.81% 16.93% 4.33% 27.83% 7.82% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 222.04 346.70 352.25 290.06 222.80 299.86 260.70 -2.63%
EPS 16.02 34.55 38.67 34.21 8.10 51.49 14.08 2.17%
DPS 6.37 11.87 9.00 5.95 2.00 9.17 2.50 16.85%
NAPS 2.13 2.51 2.30 2.02 1.87 1.85 1.80 2.84%
Adjusted Per Share Value based on latest NOSH - 79,698
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 41.42 47.15 46.68 38.90 27.84 27.96 22.30 10.86%
EPS 2.99 4.70 5.13 4.59 1.01 4.80 1.20 16.41%
DPS 1.19 1.61 1.19 0.80 0.25 0.85 0.22 32.45%
NAPS 0.3973 0.3413 0.3048 0.2709 0.2336 0.1725 0.154 17.09%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 1.67 1.86 1.89 1.68 0.70 1.71 0.85 -
P/RPS 0.75 0.54 0.54 0.58 0.31 0.57 0.33 14.64%
P/EPS 10.42 5.38 4.89 4.91 8.64 3.32 6.04 9.50%
EY 9.59 18.57 20.46 20.36 11.57 30.11 16.57 -8.70%
DY 3.82 6.38 4.76 3.54 2.86 5.36 2.94 4.45%
P/NAPS 0.78 0.74 0.82 0.83 0.37 0.92 0.47 8.80%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 16/05/13 10/05/12 12/05/11 20/05/10 21/05/09 28/05/08 30/05/07 -
Price 1.67 1.80 1.99 1.60 1.05 1.77 0.98 -
P/RPS 0.75 0.52 0.56 0.55 0.47 0.59 0.38 11.98%
P/EPS 10.42 5.21 5.15 4.68 12.96 3.44 6.96 6.95%
EY 9.59 19.19 19.43 21.38 7.71 29.09 14.37 -6.51%
DY 3.82 6.59 4.52 3.72 1.90 5.18 2.55 6.96%
P/NAPS 0.78 0.72 0.87 0.79 0.56 0.96 0.54 6.31%

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