[CJCEN] QoQ TTM 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- 77.57%
YoY- -36.35%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 259,508 231,174 210,951 201,581 178,271 165,420 163,892 35.96%
PBT 36,233 31,832 25,539 16,744 9,942 7,693 17,089 65.26%
Tax -5,722 -4,621 -3,864 -3,642 -2,901 -2,677 -3,333 43.51%
NP 30,511 27,211 21,675 13,102 7,041 5,016 13,756 70.32%
-
NP to SH 30,570 27,262 21,687 13,657 7,691 6,014 14,768 62.64%
-
Tax Rate 15.79% 14.52% 15.13% 21.75% 29.18% 34.80% 19.50% -
Total Cost 228,997 203,963 189,276 188,479 171,230 160,404 150,136 32.60%
-
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 7,111 4,745 4,745 3,009 1,502 1,502 1,502 182.75%
Div Payout % 23.26% 17.41% 21.88% 22.04% 19.54% 24.99% 10.18% -
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 11.76% 11.77% 10.27% 6.50% 3.95% 3.03% 8.39% -
ROE 18.73% 16.93% 26.78% 9.85% 10.38% 4.33% 19.65% -
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 329.06 290.06 260.50 267.60 240.59 222.80 218.12 31.63%
EPS 38.76 34.21 26.78 18.13 10.38 8.10 19.65 57.47%
DPS 9.02 5.95 5.86 4.00 2.00 2.00 2.00 173.72%
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 43.67 38.90 35.50 33.92 30.00 27.84 27.58 35.96%
EPS 5.14 4.59 3.65 2.30 1.29 1.01 2.49 62.33%
DPS 1.20 0.80 0.80 0.51 0.25 0.25 0.25 185.37%
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 0.46 0.58 0.77 0.56 0.42 0.31 0.32 27.45%
P/EPS 3.92 4.91 7.47 8.33 9.83 8.64 3.51 7.66%
EY 25.50 20.36 13.39 12.01 10.18 11.57 28.48 -7.12%
DY 5.93 3.54 2.93 2.65 1.96 2.86 2.90 61.31%
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 0.49 0.55 0.66 0.73 0.72 0.47 0.34 27.67%
P/EPS 4.18 4.68 6.42 10.81 16.67 12.96 3.77 7.14%
EY 23.93 21.38 15.57 9.25 6.00 7.71 26.56 -6.73%
DY 5.57 3.72 3.41 2.04 1.16 1.90 2.70 62.26%
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