[CJCEN] QoQ Cumulative Quarter 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- 173.62%
YoY- -7.21%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 135,135 59,828 210,950 153,828 86,578 39,605 163,892 -12.10%
PBT 17,135 7,615 25,538 16,942 6,441 1,322 17,089 0.17%
Tax -3,025 -1,079 -3,864 -2,626 -1,167 -322 -3,334 -6.29%
NP 14,110 6,536 21,674 14,316 5,274 1,000 13,755 1.71%
-
NP to SH 14,107 6,607 21,686 14,294 5,224 1,032 14,767 -3.01%
-
Tax Rate 17.65% 14.17% 15.13% 15.50% 18.12% 24.36% 19.51% -
Total Cost 121,025 53,292 189,276 139,512 81,304 38,605 150,137 -13.41%
-
Net Worth 164,145 160,990 145,505 137,194 74,128 138,837 129,394 17.23%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 2,378 - 4,570 1,491 - - 3,497 -22.72%
Div Payout % 16.86% - 21.08% 10.43% - - 23.68% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 164,145 160,990 145,505 137,194 74,128 138,837 129,394 17.23%
NOSH 79,297 79,698 76,180 74,562 74,128 74,244 69,942 8.75%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 10.44% 10.92% 10.27% 9.31% 6.09% 2.52% 8.39% -
ROE 8.59% 4.10% 14.90% 10.42% 7.05% 0.74% 11.41% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 170.42 75.07 276.91 206.31 116.80 53.34 234.32 -19.17%
EPS 17.79 8.29 28.47 19.17 7.04 1.39 21.12 -10.83%
DPS 3.00 0.00 6.00 2.00 0.00 0.00 5.00 -28.92%
NAPS 2.07 2.02 1.91 1.84 1.00 1.87 1.85 7.80%
Adjusted Per Share Value based on latest NOSH - 75,328
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 22.74 10.07 35.50 25.89 14.57 6.66 27.58 -12.10%
EPS 2.37 1.11 3.65 2.41 0.88 0.17 2.49 -3.24%
DPS 0.40 0.00 0.77 0.25 0.00 0.00 0.59 -22.88%
NAPS 0.2762 0.2709 0.2449 0.2309 0.1247 0.2336 0.2178 17.21%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.52 1.68 2.00 1.51 1.02 0.70 0.69 -
P/RPS 0.89 2.24 0.72 0.73 0.87 1.31 0.29 111.61%
P/EPS 8.54 20.27 7.03 7.88 14.47 50.36 3.27 89.97%
EY 11.70 4.93 14.23 12.70 6.91 1.99 30.60 -47.41%
DY 1.97 0.00 3.00 1.32 0.00 0.00 7.25 -58.14%
P/NAPS 0.73 0.83 1.05 0.82 1.02 0.37 0.37 57.50%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 12/08/10 20/05/10 25/02/10 19/11/09 18/08/09 21/05/09 27/02/09 -
Price 1.62 1.60 1.72 1.96 1.73 1.05 0.74 -
P/RPS 0.95 2.13 0.62 0.95 1.48 1.97 0.32 106.97%
P/EPS 9.11 19.30 6.04 10.22 24.55 75.54 3.50 89.55%
EY 10.98 5.18 16.55 9.78 4.07 1.32 28.53 -47.18%
DY 1.85 0.00 3.49 1.02 0.00 0.00 6.76 -57.94%
P/NAPS 0.78 0.79 0.90 1.07 1.73 0.56 0.40 56.27%

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