[CJCEN] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 13.79%
YoY- 46.85%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 275,608 270,270 239,312 210,950 205,104 173,156 158,420 44.60%
PBT 35,992 34,270 30,460 25,538 22,589 12,882 5,288 258.73%
Tax -6,478 -6,050 -4,316 -3,864 -3,501 -2,334 -1,288 193.26%
NP 29,513 28,220 26,144 21,674 19,088 10,548 4,000 278.53%
-
NP to SH 29,617 28,214 26,428 21,686 19,058 10,448 4,128 271.54%
-
Tax Rate 18.00% 17.65% 14.17% 15.13% 15.50% 18.12% 24.36% -
Total Cost 246,094 242,050 213,168 189,276 186,016 162,608 154,420 36.39%
-
Net Worth 169,468 164,145 160,990 145,505 137,194 74,128 138,837 14.20%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 5,279 4,757 - 4,570 1,988 - - -
Div Payout % 17.83% 16.86% - 21.08% 10.43% - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 169,468 164,145 160,990 145,505 137,194 74,128 138,837 14.20%
NOSH 79,190 79,297 79,698 76,180 74,562 74,128 74,244 4.38%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 10.71% 10.44% 10.92% 10.27% 9.31% 6.09% 2.52% -
ROE 17.48% 17.19% 16.42% 14.90% 13.89% 14.09% 2.97% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 348.03 340.83 300.27 276.91 275.08 233.59 213.38 38.52%
EPS 37.40 35.58 33.16 28.47 25.56 14.08 5.56 255.92%
DPS 6.67 6.00 0.00 6.00 2.67 0.00 0.00 -
NAPS 2.14 2.07 2.02 1.91 1.84 1.00 1.87 9.39%
Adjusted Per Share Value based on latest NOSH - 80,979
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 46.38 45.48 40.27 35.50 34.52 29.14 26.66 44.59%
EPS 4.98 4.75 4.45 3.65 3.21 1.76 0.69 273.01%
DPS 0.89 0.80 0.00 0.77 0.33 0.00 0.00 -
NAPS 0.2852 0.2762 0.2709 0.2449 0.2309 0.1247 0.2336 14.21%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.62 1.52 1.68 2.00 1.51 1.02 0.70 -
P/RPS 0.47 0.45 0.56 0.72 0.55 0.44 0.33 26.55%
P/EPS 4.33 4.27 5.07 7.03 5.91 7.24 12.59 -50.88%
EY 23.09 23.41 19.74 14.23 16.93 13.82 7.94 103.60%
DY 4.12 3.95 0.00 3.00 1.77 0.00 0.00 -
P/NAPS 0.76 0.73 0.83 1.05 0.82 1.02 0.37 61.51%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 11/11/10 12/08/10 20/05/10 25/02/10 19/11/09 18/08/09 21/05/09 -
Price 1.75 1.62 1.60 1.72 1.96 1.73 1.05 -
P/RPS 0.50 0.48 0.53 0.62 0.71 0.74 0.49 1.35%
P/EPS 4.68 4.55 4.83 6.04 7.67 12.27 18.88 -60.50%
EY 21.37 21.96 20.72 16.55 13.04 8.15 5.30 153.11%
DY 3.81 3.70 0.00 3.49 1.36 0.00 0.00 -
P/NAPS 0.82 0.78 0.79 0.90 1.07 1.73 0.56 28.91%

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