[CJCEN] YoY Annualized 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- 153.1%
YoY- -57.53%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 263,296 282,082 270,270 173,156 144,398 152,720 117,540 14.37%
PBT 20,328 37,942 34,270 12,882 27,176 19,448 4,982 26.38%
Tax -7,468 -8,386 -6,050 -2,334 -3,198 -4,070 -2,780 17.88%
NP 12,860 29,556 28,220 10,548 23,978 15,378 2,202 34.15%
-
NP to SH 15,474 30,248 28,214 10,448 24,600 15,992 2,286 37.49%
-
Tax Rate 36.74% 22.10% 17.65% 18.12% 11.77% 20.93% 55.80% -
Total Cost 250,436 252,526 242,050 162,608 120,420 137,342 115,338 13.78%
-
Net Worth 200,340 186,287 164,145 74,128 118,530 98,809 87,647 14.75%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 6,705 7,893 4,757 - 3,886 5,067 - -
Div Payout % 43.34% 26.10% 16.86% - 15.80% 31.69% - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 200,340 186,287 164,145 74,128 118,530 98,809 87,647 14.75%
NOSH 83,824 78,935 79,297 74,128 64,770 50,671 51,255 8.53%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 4.88% 10.48% 10.44% 6.09% 16.61% 10.07% 1.87% -
ROE 7.72% 16.24% 17.19% 14.09% 20.75% 16.18% 2.61% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 314.10 357.36 340.83 233.59 222.94 301.39 229.32 5.37%
EPS 18.46 38.32 35.58 14.08 37.98 31.56 4.46 26.68%
DPS 8.00 10.00 6.00 0.00 6.00 10.00 0.00 -
NAPS 2.39 2.36 2.07 1.00 1.83 1.95 1.71 5.73%
Adjusted Per Share Value based on latest NOSH - 74,097
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 44.31 47.47 45.48 29.14 24.30 25.70 19.78 14.37%
EPS 2.60 5.09 4.75 1.76 4.14 2.69 0.38 37.74%
DPS 1.13 1.33 0.80 0.00 0.65 0.85 0.00 -
NAPS 0.3371 0.3135 0.2762 0.1247 0.1995 0.1663 0.1475 14.75%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.84 1.72 1.52 1.02 1.59 1.93 0.81 -
P/RPS 0.59 0.48 0.45 0.44 0.71 0.64 0.35 9.08%
P/EPS 9.97 4.49 4.27 7.24 4.19 6.12 18.16 -9.50%
EY 10.03 22.28 23.41 13.82 23.89 16.35 5.51 10.48%
DY 4.35 5.81 3.95 0.00 3.77 5.18 0.00 -
P/NAPS 0.77 0.73 0.73 1.02 0.87 0.99 0.47 8.56%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 09/08/12 16/08/11 12/08/10 18/08/09 28/08/08 28/08/07 29/08/06 -
Price 1.80 1.70 1.62 1.73 1.20 2.29 0.64 -
P/RPS 0.57 0.48 0.48 0.74 0.54 0.76 0.28 12.56%
P/EPS 9.75 4.44 4.55 12.27 3.16 7.26 14.35 -6.23%
EY 10.26 22.54 21.96 8.15 31.65 13.78 6.97 6.64%
DY 4.44 5.88 3.70 0.00 5.00 4.37 0.00 -
P/NAPS 0.75 0.72 0.78 1.73 0.66 1.17 0.37 12.48%

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