[CJCEN] QoQ Cumulative 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- 57.46%
YoY- 55.4%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 141,041 66,792 270,444 206,706 135,135 59,828 210,950 -23.59%
PBT 18,971 8,000 35,971 26,994 17,135 7,615 25,538 -18.02%
Tax -4,193 -1,766 -5,560 -4,859 -3,025 -1,079 -3,864 5.61%
NP 14,778 6,234 30,411 22,135 14,110 6,536 21,674 -22.58%
-
NP to SH 15,124 6,442 30,620 22,213 14,107 6,607 21,686 -21.40%
-
Tax Rate 22.10% 22.07% 15.46% 18.00% 17.65% 14.17% 15.13% -
Total Cost 126,263 60,558 240,033 184,571 121,025 53,292 189,276 -23.71%
-
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 3,946 - 7,119 3,959 2,378 - 4,570 -9.34%
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 8.12% 3.56% 17.44% 13.11% 8.59% 4.10% 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 178.68 84.81 341.90 261.02 170.42 75.07 276.91 -25.38%
EPS 19.16 8.18 38.71 28.05 17.79 8.29 28.47 -23.25%
DPS 5.00 0.00 9.00 5.00 3.00 0.00 6.00 -11.47%
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 23.74 11.24 45.51 34.79 22.74 10.07 35.50 -23.58%
EPS 2.55 1.08 5.15 3.74 2.37 1.11 3.65 -21.31%
DPS 0.66 0.00 1.20 0.67 0.40 0.00 0.77 -9.79%
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 0.96 2.23 0.55 0.62 0.89 2.24 0.72 21.20%
P/EPS 8.98 23.11 4.83 5.78 8.54 20.27 7.03 17.78%
EY 11.14 4.33 20.70 17.31 11.70 4.93 14.23 -15.09%
DY 2.91 0.00 4.81 3.09 1.97 0.00 3.00 -2.01%
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 0.95 2.35 0.55 0.67 0.95 2.13 0.62 33.01%
P/EPS 8.87 24.33 4.88 6.24 9.11 19.30 6.04 29.28%
EY 11.27 4.11 20.48 16.03 10.98 5.18 16.55 -22.65%
DY 2.94 0.00 4.76 2.86 1.85 0.00 3.49 -10.83%
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