[CJCEN] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
11-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 4.97%
YoY- 55.4%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 282,082 267,168 270,444 275,608 270,270 239,312 210,950 21.43%
PBT 37,942 32,000 35,971 35,992 34,270 30,460 25,538 30.29%
Tax -8,386 -7,064 -5,560 -6,478 -6,050 -4,316 -3,864 67.86%
NP 29,556 24,936 30,411 29,513 28,220 26,144 21,674 23.04%
-
NP to SH 30,248 25,768 30,620 29,617 28,214 26,428 21,686 24.91%
-
Tax Rate 22.10% 22.07% 15.46% 18.00% 17.65% 14.17% 15.13% -
Total Cost 252,526 242,232 240,033 246,094 242,050 213,168 189,276 21.25%
-
Net Worth 186,287 181,132 175,604 169,468 164,145 160,990 145,505 17.95%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 7,893 - 7,119 5,279 4,757 - 4,570 44.09%
Div Payout % 26.10% - 23.25% 17.83% 16.86% - 21.08% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 186,287 181,132 175,604 169,468 164,145 160,990 145,505 17.95%
NOSH 78,935 78,753 79,101 79,190 79,297 79,698 76,180 2.40%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 10.48% 9.33% 11.24% 10.71% 10.44% 10.92% 10.27% -
ROE 16.24% 14.23% 17.44% 17.48% 17.19% 16.42% 14.90% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 357.36 339.25 341.90 348.03 340.83 300.27 276.91 18.58%
EPS 38.32 32.72 38.71 37.40 35.58 33.16 28.47 21.97%
DPS 10.00 0.00 9.00 6.67 6.00 0.00 6.00 40.70%
NAPS 2.36 2.30 2.22 2.14 2.07 2.02 1.91 15.19%
Adjusted Per Share Value based on latest NOSH - 78,928
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 47.47 44.96 45.51 46.38 45.48 40.27 35.50 21.43%
EPS 5.09 4.34 5.15 4.98 4.75 4.45 3.65 24.89%
DPS 1.33 0.00 1.20 0.89 0.80 0.00 0.77 44.10%
NAPS 0.3135 0.3048 0.2955 0.2852 0.2762 0.2709 0.2449 17.94%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.72 1.89 1.87 1.62 1.52 1.68 2.00 -
P/RPS 0.48 0.56 0.55 0.47 0.45 0.56 0.72 -23.74%
P/EPS 4.49 5.78 4.83 4.33 4.27 5.07 7.03 -25.89%
EY 22.28 17.31 20.70 23.09 23.41 19.74 14.23 34.94%
DY 5.81 0.00 4.81 4.12 3.95 0.00 3.00 55.55%
P/NAPS 0.73 0.82 0.84 0.76 0.73 0.83 1.05 -21.57%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 16/08/11 12/05/11 25/02/11 11/11/10 12/08/10 20/05/10 25/02/10 -
Price 1.70 1.99 1.89 1.75 1.62 1.60 1.72 -
P/RPS 0.48 0.59 0.55 0.50 0.48 0.53 0.62 -15.72%
P/EPS 4.44 6.08 4.88 4.68 4.55 4.83 6.04 -18.59%
EY 22.54 16.44 20.48 21.37 21.96 20.72 16.55 22.93%
DY 5.88 0.00 4.76 3.81 3.70 0.00 3.49 41.72%
P/NAPS 0.72 0.87 0.85 0.82 0.78 0.79 0.90 -13.85%

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