[CJCEN] YoY Quarter Result on 31-Dec-2009 [#4]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -18.51%
YoY- 1258.62%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 64,104 61,147 63,738 57,122 47,752 46,117 32,665 11.88%
PBT 7,964 6,120 8,977 8,596 -199 7,815 2,031 25.54%
Tax -2,225 -365 -701 -1,238 -1,016 -1,826 -343 36.52%
NP 5,739 5,755 8,276 7,358 -1,215 5,989 1,688 22.60%
-
NP to SH 5,910 5,942 8,407 7,392 -638 6,049 1,799 21.90%
-
Tax Rate 27.94% 5.96% 7.81% 14.40% - 23.37% 16.89% -
Total Cost 58,365 55,392 55,462 49,764 48,967 40,128 30,977 11.12%
-
Net Worth 214,664 200,446 174,916 80,979 75,138 106,318 51,334 26.90%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 3,592 5,635 3,151 3,239 1,502 2,543 1,283 18.69%
Div Payout % 60.79% 94.83% 37.49% 43.82% 0.00% 42.05% 71.34% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 214,664 200,446 174,916 80,979 75,138 106,318 51,334 26.90%
NOSH 89,817 80,500 78,791 80,979 75,138 50,870 51,334 9.76%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 8.95% 9.41% 12.98% 12.88% -2.54% 12.99% 5.17% -
ROE 2.75% 2.96% 4.81% 9.13% -0.85% 5.69% 3.50% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 71.37 75.96 80.90 70.54 63.55 90.66 63.63 1.92%
EPS 6.58 7.38 10.67 9.13 -0.85 11.89 3.51 11.03%
DPS 4.00 7.00 4.00 4.00 2.00 5.00 2.50 8.14%
NAPS 2.39 2.49 2.22 1.00 1.00 2.09 1.00 15.61%
Adjusted Per Share Value based on latest NOSH - 80,979
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 10.79 10.29 10.73 9.61 8.04 7.76 5.50 11.87%
EPS 0.99 1.00 1.41 1.24 -0.11 1.02 0.30 21.99%
DPS 0.60 0.95 0.53 0.55 0.25 0.43 0.22 18.18%
NAPS 0.3612 0.3373 0.2944 0.1363 0.1264 0.1789 0.0864 26.89%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.74 1.68 1.87 2.00 0.69 1.99 0.87 -
P/RPS 2.44 2.21 2.31 2.84 1.09 2.20 1.37 10.08%
P/EPS 26.44 22.76 17.53 21.91 -81.26 16.74 24.83 1.05%
EY 3.78 4.39 5.71 4.56 -1.23 5.98 4.03 -1.06%
DY 2.30 4.17 2.14 2.00 2.90 2.51 2.87 -3.61%
P/NAPS 0.73 0.67 0.84 2.00 0.69 0.95 0.87 -2.87%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 23/02/12 25/02/11 25/02/10 27/02/09 28/02/08 28/02/07 -
Price 1.61 1.85 1.89 1.72 0.74 1.67 0.95 -
P/RPS 2.26 2.44 2.34 2.44 1.16 1.84 1.49 7.18%
P/EPS 24.47 25.06 17.71 18.84 -87.15 14.04 27.11 -1.69%
EY 4.09 3.99 5.65 5.31 -1.15 7.12 3.69 1.72%
DY 2.48 3.78 2.12 2.33 2.70 2.99 2.63 -0.97%
P/NAPS 0.67 0.74 0.85 1.72 0.74 0.80 0.95 -5.64%

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