[CJCEN] QoQ Quarter Result on 30-Jun-2009 [#2]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
18-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 306.2%
YoY- 66.68%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 59,828 57,122 67,251 46,973 39,605 47,752 43,941 22.86%
PBT 7,615 8,596 10,502 5,119 1,322 -199 3,700 61.87%
Tax -1,079 -1,238 -1,459 -845 -322 -1,016 -718 31.23%
NP 6,536 7,358 9,043 4,274 1,000 -1,215 2,982 68.81%
-
NP to SH 6,607 7,392 9,071 4,192 1,032 -638 3,105 65.51%
-
Tax Rate 14.17% 14.40% 13.89% 16.51% 24.36% - 19.41% -
Total Cost 53,292 49,764 58,208 42,699 38,605 48,967 40,959 19.20%
-
Net Worth 160,990 80,979 138,604 74,097 138,837 75,138 139,762 9.89%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 3,239 1,506 - - 1,502 - -
Div Payout % - 43.82% 16.61% - - 0.00% - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 160,990 80,979 138,604 74,097 138,837 75,138 139,762 9.89%
NOSH 79,698 80,979 75,328 74,097 74,244 75,138 75,547 3.63%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 10.92% 12.88% 13.45% 9.10% 2.52% -2.54% 6.79% -
ROE 4.10% 9.13% 6.54% 5.66% 0.74% -0.85% 2.22% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 75.07 70.54 89.28 63.39 53.34 63.55 58.16 18.56%
EPS 8.29 9.13 12.04 5.65 1.39 -0.85 4.11 59.70%
DPS 0.00 4.00 2.00 0.00 0.00 2.00 0.00 -
NAPS 2.02 1.00 1.84 1.00 1.87 1.00 1.85 6.04%
Adjusted Per Share Value based on latest NOSH - 74,097
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 10.07 9.61 11.32 7.90 6.66 8.04 7.39 22.93%
EPS 1.11 1.24 1.53 0.71 0.17 -0.11 0.52 65.86%
DPS 0.00 0.55 0.25 0.00 0.00 0.25 0.00 -
NAPS 0.2709 0.1363 0.2333 0.1247 0.2336 0.1264 0.2352 9.88%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 1.68 2.00 1.51 1.02 0.70 0.69 1.09 -
P/RPS 2.24 2.84 1.69 1.61 1.31 1.09 1.87 12.80%
P/EPS 20.27 21.91 12.54 18.03 50.36 -81.26 26.52 -16.41%
EY 4.93 4.56 7.97 5.55 1.99 -1.23 3.77 19.60%
DY 0.00 2.00 1.32 0.00 0.00 2.90 0.00 -
P/NAPS 0.83 2.00 0.82 1.02 0.37 0.69 0.59 25.57%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 20/05/10 25/02/10 19/11/09 18/08/09 21/05/09 27/02/09 27/11/08 -
Price 1.60 1.72 1.96 1.73 1.05 0.74 0.75 -
P/RPS 2.13 2.44 2.20 2.73 1.97 1.16 1.29 39.74%
P/EPS 19.30 18.84 16.28 30.58 75.54 -87.15 18.25 3.80%
EY 5.18 5.31 6.14 3.27 1.32 -1.15 5.48 -3.68%
DY 0.00 2.33 1.02 0.00 0.00 2.70 0.00 -
P/NAPS 0.79 1.72 1.07 1.73 0.56 0.74 0.41 54.90%

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