[CJCEN] QoQ Quarter Result on 30-Sep-2009 [#3]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
19-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 116.39%
YoY- 192.14%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 75,307 59,828 57,122 67,251 46,973 39,605 47,752 35.59%
PBT 9,520 7,615 8,596 10,502 5,119 1,322 -199 -
Tax -1,946 -1,079 -1,238 -1,459 -845 -322 -1,016 54.41%
NP 7,574 6,536 7,358 9,043 4,274 1,000 -1,215 -
-
NP to SH 7,500 6,607 7,392 9,071 4,192 1,032 -638 -
-
Tax Rate 20.44% 14.17% 14.40% 13.89% 16.51% 24.36% - -
Total Cost 67,733 53,292 49,764 58,208 42,699 38,605 48,967 24.21%
-
Net Worth 163,249 160,990 80,979 138,604 74,097 138,837 75,138 67.98%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 2,365 - 3,239 1,506 - - 1,502 35.45%
Div Payout % 31.55% - 43.82% 16.61% - - 0.00% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 163,249 160,990 80,979 138,604 74,097 138,837 75,138 67.98%
NOSH 78,864 79,698 80,979 75,328 74,097 74,244 75,138 3.28%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 10.06% 10.92% 12.88% 13.45% 9.10% 2.52% -2.54% -
ROE 4.59% 4.10% 9.13% 6.54% 5.66% 0.74% -0.85% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 95.49 75.07 70.54 89.28 63.39 53.34 63.55 31.28%
EPS 9.51 8.29 9.13 12.04 5.65 1.39 -0.85 -
DPS 3.00 0.00 4.00 2.00 0.00 0.00 2.00 31.13%
NAPS 2.07 2.02 1.00 1.84 1.00 1.87 1.00 62.63%
Adjusted Per Share Value based on latest NOSH - 75,328
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 12.67 10.07 9.61 11.32 7.90 6.66 8.04 35.53%
EPS 1.26 1.11 1.24 1.53 0.71 0.17 -0.11 -
DPS 0.40 0.00 0.55 0.25 0.00 0.00 0.25 36.91%
NAPS 0.2747 0.2709 0.1363 0.2333 0.1247 0.2336 0.1264 68.01%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.52 1.68 2.00 1.51 1.02 0.70 0.69 -
P/RPS 1.59 2.24 2.84 1.69 1.61 1.31 1.09 28.71%
P/EPS 15.98 20.27 21.91 12.54 18.03 50.36 -81.26 -
EY 6.26 4.93 4.56 7.97 5.55 1.99 -1.23 -
DY 1.97 0.00 2.00 1.32 0.00 0.00 2.90 -22.77%
P/NAPS 0.73 0.83 2.00 0.82 1.02 0.37 0.69 3.83%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 12/08/10 20/05/10 25/02/10 19/11/09 18/08/09 21/05/09 27/02/09 -
Price 1.62 1.60 1.72 1.96 1.73 1.05 0.74 -
P/RPS 1.70 2.13 2.44 2.20 2.73 1.97 1.16 29.11%
P/EPS 17.03 19.30 18.84 16.28 30.58 75.54 -87.15 -
EY 5.87 5.18 5.31 6.14 3.27 1.32 -1.15 -
DY 1.85 0.00 2.33 1.02 0.00 0.00 2.70 -22.33%
P/NAPS 0.78 0.79 1.72 1.07 1.73 0.56 0.74 3.58%

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