[CJCEN] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -4.14%
YoY- -29.11%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 153,828 86,578 39,605 163,892 116,140 72,199 38,077 153.44%
PBT 16,942 6,441 1,322 17,089 17,288 13,588 10,718 35.65%
Tax -2,626 -1,167 -322 -3,334 -2,317 -1,599 -978 93.06%
NP 14,316 5,274 1,000 13,755 14,971 11,989 9,740 29.24%
-
NP to SH 14,294 5,224 1,032 14,767 15,405 12,300 9,786 28.70%
-
Tax Rate 15.50% 18.12% 24.36% 19.51% 13.40% 11.77% 9.12% -
Total Cost 139,512 81,304 38,605 150,137 101,169 60,210 28,337 189.12%
-
Net Worth 137,194 74,128 138,837 129,394 126,438 118,530 102,514 21.42%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 1,491 - - 3,497 5,467 1,943 - -
Div Payout % 10.43% - - 23.68% 35.49% 15.80% - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 137,194 74,128 138,837 129,394 126,438 118,530 102,514 21.42%
NOSH 74,562 74,128 74,244 69,942 68,345 64,770 55,413 21.85%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 9.31% 6.09% 2.52% 8.39% 12.89% 16.61% 25.58% -
ROE 10.42% 7.05% 0.74% 11.41% 12.18% 10.38% 9.55% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 206.31 116.80 53.34 234.32 169.93 111.47 68.71 107.99%
EPS 19.17 7.04 1.39 21.12 22.54 18.99 17.66 5.61%
DPS 2.00 0.00 0.00 5.00 8.00 3.00 0.00 -
NAPS 1.84 1.00 1.87 1.85 1.85 1.83 1.85 -0.36%
Adjusted Per Share Value based on latest NOSH - 75,138
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 25.89 14.57 6.66 27.58 19.54 12.15 6.41 153.40%
EPS 2.41 0.88 0.17 2.49 2.59 2.07 1.65 28.70%
DPS 0.25 0.00 0.00 0.59 0.92 0.33 0.00 -
NAPS 0.2309 0.1247 0.2336 0.2178 0.2128 0.1995 0.1725 21.43%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.51 1.02 0.70 0.69 1.09 1.59 1.71 -
P/RPS 0.73 0.87 1.31 0.29 0.64 1.43 2.49 -55.83%
P/EPS 7.88 14.47 50.36 3.27 4.84 8.37 9.68 -12.80%
EY 12.70 6.91 1.99 30.60 20.68 11.94 10.33 14.74%
DY 1.32 0.00 0.00 7.25 7.34 1.89 0.00 -
P/NAPS 0.82 1.02 0.37 0.37 0.59 0.87 0.92 -7.37%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 19/11/09 18/08/09 21/05/09 27/02/09 27/11/08 28/08/08 28/05/08 -
Price 1.96 1.73 1.05 0.74 0.75 1.20 1.77 -
P/RPS 0.95 1.48 1.97 0.32 0.44 1.08 2.58 -48.59%
P/EPS 10.22 24.55 75.54 3.50 3.33 6.32 10.02 1.32%
EY 9.78 4.07 1.32 28.53 30.05 15.83 9.98 -1.33%
DY 1.02 0.00 0.00 6.76 10.67 2.50 0.00 -
P/NAPS 1.07 1.73 0.56 0.40 0.41 0.66 0.96 7.49%

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