[CJCEN] QoQ Cumulative 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- 51.71%
YoY- 46.85%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 206,706 135,135 59,828 210,950 153,828 86,578 39,605 200.58%
PBT 26,994 17,135 7,615 25,538 16,942 6,441 1,322 645.69%
Tax -4,859 -3,025 -1,079 -3,864 -2,626 -1,167 -322 509.64%
NP 22,135 14,110 6,536 21,674 14,316 5,274 1,000 686.86%
-
NP to SH 22,213 14,107 6,607 21,686 14,294 5,224 1,032 672.33%
-
Tax Rate 18.00% 17.65% 14.17% 15.13% 15.50% 18.12% 24.36% -
Total Cost 184,571 121,025 53,292 189,276 139,512 81,304 38,605 183.53%
-
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 3,959 2,378 - 4,570 1,491 - - -
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 13.11% 8.59% 4.10% 14.90% 10.42% 7.05% 0.74% -
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 261.02 170.42 75.07 276.91 206.31 116.80 53.34 187.95%
EPS 28.05 17.79 8.29 28.47 19.17 7.04 1.39 639.86%
DPS 5.00 3.00 0.00 6.00 2.00 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 34.79 22.74 10.07 35.50 25.89 14.57 6.66 200.75%
EPS 3.74 2.37 1.11 3.65 2.41 0.88 0.17 683.66%
DPS 0.67 0.40 0.00 0.77 0.25 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 0.62 0.89 2.24 0.72 0.73 0.87 1.31 -39.24%
P/EPS 5.78 8.54 20.27 7.03 7.88 14.47 50.36 -76.35%
EY 17.31 11.70 4.93 14.23 12.70 6.91 1.99 322.40%
DY 3.09 1.97 0.00 3.00 1.32 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 0.67 0.95 2.13 0.62 0.95 1.48 1.97 -51.24%
P/EPS 6.24 9.11 19.30 6.04 10.22 24.55 75.54 -81.00%
EY 16.03 10.98 5.18 16.55 9.78 4.07 1.32 427.52%
DY 2.86 1.85 0.00 3.49 1.02 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