[CJCEN] YoY Cumulative 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- 406.2%
YoY- -57.53%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 131,648 141,041 135,135 86,578 72,199 76,360 58,770 14.37%
PBT 10,164 18,971 17,135 6,441 13,588 9,724 2,491 26.38%
Tax -3,734 -4,193 -3,025 -1,167 -1,599 -2,035 -1,390 17.88%
NP 6,430 14,778 14,110 5,274 11,989 7,689 1,101 34.15%
-
NP to SH 7,737 15,124 14,107 5,224 12,300 7,996 1,143 37.49%
-
Tax Rate 36.74% 22.10% 17.65% 18.12% 11.77% 20.93% 55.80% -
Total Cost 125,218 126,263 121,025 81,304 60,210 68,671 57,669 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 3,352 3,946 2,378 - 1,943 2,533 - -
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 3.86% 8.12% 8.59% 7.05% 10.38% 8.09% 1.30% -
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 157.05 178.68 170.42 116.80 111.47 150.70 114.66 5.37%
EPS 9.23 19.16 17.79 7.04 18.99 15.78 2.23 26.68%
DPS 4.00 5.00 3.00 0.00 3.00 5.00 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 22.15 23.74 22.74 14.57 12.15 12.85 9.89 14.36%
EPS 1.30 2.55 2.37 0.88 2.07 1.35 0.19 37.74%
DPS 0.56 0.66 0.40 0.00 0.33 0.43 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 1.17 0.96 0.89 0.87 1.43 1.28 0.71 8.67%
P/EPS 19.93 8.98 8.54 14.47 8.37 12.23 36.32 -9.51%
EY 5.02 11.14 11.70 6.91 11.94 8.18 2.75 10.54%
DY 2.17 2.91 1.97 0.00 1.89 2.59 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 1.15 0.95 0.95 1.48 1.08 1.52 0.56 12.72%
P/EPS 19.50 8.87 9.11 24.55 6.32 14.51 28.70 -6.23%
EY 5.13 11.27 10.98 4.07 15.83 6.89 3.48 6.67%
DY 2.22 2.94 1.85 0.00 2.50 2.18 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