[CJCEN] YoY 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
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 61,101 79,439 71,571 67,251 43,941 40,544 33,106 10.74%
PBT 6,733 11,146 9,859 10,502 3,700 6,119 2,560 17.47%
Tax -2,516 -2,254 -1,834 -1,459 -718 557 -504 30.69%
NP 4,217 8,892 8,025 9,043 2,982 6,676 2,056 12.70%
-
NP to SH 3,967 8,995 8,106 9,071 3,105 6,784 2,187 10.42%
-
Tax Rate 37.37% 20.22% 18.60% 13.89% 19.41% -9.10% 19.69% -
Total Cost 56,884 70,547 63,546 58,208 40,959 33,868 31,050 10.60%
-
Net Worth 212,863 192,521 168,907 138,604 139,762 102,156 88,814 15.66%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - 1,578 1,506 - - - -
Div Payout % - - 19.47% 16.61% - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 212,863 192,521 168,907 138,604 139,762 102,156 88,814 15.66%
NOSH 87,960 79,884 78,928 75,328 75,547 50,823 51,338 9.38%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 6.90% 11.19% 11.21% 13.45% 6.79% 16.47% 6.21% -
ROE 1.86% 4.67% 4.80% 6.54% 2.22% 6.64% 2.46% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 69.46 99.44 90.68 89.28 58.16 79.77 64.49 1.24%
EPS 4.51 11.26 10.27 12.04 4.11 13.35 4.26 0.95%
DPS 0.00 0.00 2.00 2.00 0.00 0.00 0.00 -
NAPS 2.42 2.41 2.14 1.84 1.85 2.01 1.73 5.74%
Adjusted Per Share Value based on latest NOSH - 75,328
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 10.28 13.37 12.04 11.32 7.39 6.82 5.57 10.74%
EPS 0.67 1.51 1.36 1.53 0.52 1.14 0.37 10.39%
DPS 0.00 0.00 0.27 0.25 0.00 0.00 0.00 -
NAPS 0.3582 0.324 0.2842 0.2333 0.2352 0.1719 0.1495 15.66%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.79 1.60 1.62 1.51 1.09 2.40 0.62 -
P/RPS 2.58 1.61 1.79 1.69 1.87 3.01 0.96 17.89%
P/EPS 39.69 14.21 15.77 12.54 26.52 17.98 14.55 18.18%
EY 2.52 7.04 6.34 7.97 3.77 5.56 6.87 -15.37%
DY 0.00 0.00 1.23 1.32 0.00 0.00 0.00 -
P/NAPS 0.74 0.66 0.76 0.82 0.59 1.19 0.36 12.74%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 08/11/12 10/11/11 11/11/10 19/11/09 27/11/08 29/11/07 28/11/06 -
Price 1.90 1.65 1.75 1.96 0.75 2.26 0.80 -
P/RPS 2.74 1.66 1.93 2.20 1.29 2.83 1.24 14.11%
P/EPS 42.13 14.65 17.04 16.28 18.25 16.93 18.78 14.40%
EY 2.37 6.82 5.87 6.14 5.48 5.91 5.33 -12.62%
DY 0.00 0.00 1.14 1.02 0.00 0.00 0.00 -
P/NAPS 0.79 0.68 0.82 1.07 0.41 1.12 0.46 9.42%

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