[CJCEN] QoQ Quarter Result on 31-Mar-2009 [#1]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
21-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 261.76%
YoY- -89.45%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 57,122 67,251 46,973 39,605 47,752 43,941 34,122 40.85%
PBT 8,596 10,502 5,119 1,322 -199 3,700 2,870 107.36%
Tax -1,238 -1,459 -845 -322 -1,016 -718 -621 58.20%
NP 7,358 9,043 4,274 1,000 -1,215 2,982 2,249 119.90%
-
NP to SH 7,392 9,071 4,192 1,032 -638 3,105 2,515 104.78%
-
Tax Rate 14.40% 13.89% 16.51% 24.36% - 19.41% 21.64% -
Total Cost 49,764 58,208 42,699 38,605 48,967 40,959 31,873 34.47%
-
Net Worth 80,979 138,604 74,097 138,837 75,138 139,762 135,765 -29.07%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 3,239 1,506 - - 1,502 - 2,225 28.35%
Div Payout % 43.82% 16.61% - - 0.00% - 88.50% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 80,979 138,604 74,097 138,837 75,138 139,762 135,765 -29.07%
NOSH 80,979 75,328 74,097 74,244 75,138 75,547 74,188 5.99%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 12.88% 13.45% 9.10% 2.52% -2.54% 6.79% 6.59% -
ROE 9.13% 6.54% 5.66% 0.74% -0.85% 2.22% 1.85% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 70.54 89.28 63.39 53.34 63.55 58.16 45.99 32.89%
EPS 9.13 12.04 5.65 1.39 -0.85 4.11 3.39 93.22%
DPS 4.00 2.00 0.00 0.00 2.00 0.00 3.00 21.07%
NAPS 1.00 1.84 1.00 1.87 1.00 1.85 1.83 -33.08%
Adjusted Per Share Value based on latest NOSH - 74,244
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 9.61 11.32 7.90 6.66 8.04 7.39 5.74 40.86%
EPS 1.24 1.53 0.71 0.17 -0.11 0.52 0.42 105.39%
DPS 0.55 0.25 0.00 0.00 0.25 0.00 0.37 30.15%
NAPS 0.1363 0.2333 0.1247 0.2336 0.1264 0.2352 0.2285 -29.07%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 2.00 1.51 1.02 0.70 0.69 1.09 1.59 -
P/RPS 2.84 1.69 1.61 1.31 1.09 1.87 3.46 -12.30%
P/EPS 21.91 12.54 18.03 50.36 -81.26 26.52 46.90 -39.70%
EY 4.56 7.97 5.55 1.99 -1.23 3.77 2.13 65.87%
DY 2.00 1.32 0.00 0.00 2.90 0.00 1.89 3.83%
P/NAPS 2.00 0.82 1.02 0.37 0.69 0.59 0.87 73.91%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 19/11/09 18/08/09 21/05/09 27/02/09 27/11/08 28/08/08 -
Price 1.72 1.96 1.73 1.05 0.74 0.75 1.20 -
P/RPS 2.44 2.20 2.73 1.97 1.16 1.29 2.61 -4.37%
P/EPS 18.84 16.28 30.58 75.54 -87.15 18.25 35.40 -34.25%
EY 5.31 6.14 3.27 1.32 -1.15 5.48 2.83 51.95%
DY 2.33 1.02 0.00 0.00 2.70 0.00 2.50 -4.57%
P/NAPS 1.72 1.07 1.73 0.56 0.74 0.41 0.66 89.04%

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