[CJCEN] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
12-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -78.96%
YoY- -2.5%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 281,627 220,480 141,041 66,792 270,444 206,706 135,135 62.93%
PBT 36,237 30,117 18,971 8,000 35,971 26,994 17,135 64.53%
Tax -6,812 -6,447 -4,193 -1,766 -5,560 -4,859 -3,025 71.54%
NP 29,425 23,670 14,778 6,234 30,411 22,135 14,110 63.00%
-
NP to SH 30,061 24,119 15,124 6,442 30,620 22,213 14,107 65.36%
-
Tax Rate 18.80% 21.41% 22.10% 22.07% 15.46% 18.00% 17.65% -
Total Cost 252,202 196,810 126,263 60,558 240,033 184,571 121,025 62.93%
-
Net Worth 198,112 190,955 186,287 181,132 175,604 169,468 164,145 13.32%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 9,547 3,961 3,946 - 7,119 3,959 2,378 151.96%
Div Payout % 31.76% 16.43% 26.10% - 23.25% 17.83% 16.86% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 198,112 190,955 186,287 181,132 175,604 169,468 164,145 13.32%
NOSH 79,563 79,234 78,935 78,753 79,101 79,190 79,297 0.22%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 10.45% 10.74% 10.48% 9.33% 11.24% 10.71% 10.44% -
ROE 15.17% 12.63% 8.12% 3.56% 17.44% 13.11% 8.59% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 353.97 278.26 178.68 84.81 341.90 261.02 170.42 62.57%
EPS 37.79 30.44 19.16 8.18 38.71 28.05 17.79 65.02%
DPS 12.00 5.00 5.00 0.00 9.00 5.00 3.00 151.34%
NAPS 2.49 2.41 2.36 2.30 2.22 2.14 2.07 13.06%
Adjusted Per Share Value based on latest NOSH - 78,753
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 47.39 37.10 23.74 11.24 45.51 34.79 22.74 62.93%
EPS 5.06 4.06 2.55 1.08 5.15 3.74 2.37 65.57%
DPS 1.61 0.67 0.66 0.00 1.20 0.67 0.40 152.39%
NAPS 0.3334 0.3213 0.3135 0.3048 0.2955 0.2852 0.2762 13.33%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.68 1.60 1.72 1.89 1.87 1.62 1.52 -
P/RPS 0.47 0.57 0.96 2.23 0.55 0.62 0.89 -34.59%
P/EPS 4.45 5.26 8.98 23.11 4.83 5.78 8.54 -35.16%
EY 22.49 19.03 11.14 4.33 20.70 17.31 11.70 54.41%
DY 7.14 3.13 2.91 0.00 4.81 3.09 1.97 135.39%
P/NAPS 0.67 0.66 0.73 0.82 0.84 0.76 0.73 -5.54%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 23/02/12 10/11/11 16/08/11 12/05/11 25/02/11 11/11/10 12/08/10 -
Price 1.85 1.65 1.70 1.99 1.89 1.75 1.62 -
P/RPS 0.52 0.59 0.95 2.35 0.55 0.67 0.95 -33.01%
P/EPS 4.90 5.42 8.87 24.33 4.88 6.24 9.11 -33.78%
EY 20.42 18.45 11.27 4.11 20.48 16.03 10.98 51.05%
DY 6.49 3.03 2.94 0.00 4.76 2.86 1.85 130.35%
P/NAPS 0.74 0.68 0.72 0.87 0.85 0.82 0.78 -3.43%

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