[CJCEN] YoY TTM Result on 31-Mar-2009 [#1]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
21-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -59.28%
YoY- -78.92%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 280,161 277,408 231,174 165,420 166,161 132,511 117,797 15.51%
PBT 33,297 36,356 31,832 7,693 31,775 9,348 2,975 49.50%
Tax -6,474 -6,247 -4,621 -2,677 -3,627 -2,598 -1,328 30.18%
NP 26,823 30,109 27,211 5,016 28,148 6,750 1,647 59.14%
-
NP to SH 27,918 30,455 27,262 6,014 28,531 7,159 1,861 56.97%
-
Tax Rate 19.44% 17.18% 14.52% 34.80% 11.41% 27.79% 44.64% -
Total Cost 253,338 247,299 203,963 160,404 138,013 125,761 116,150 13.86%
-
Net Worth 202,828 181,132 160,990 138,837 102,514 91,492 82,999 16.04%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 9,588 7,096 4,745 1,502 5,078 1,283 - -
Div Payout % 34.35% 23.30% 17.41% 24.99% 17.80% 17.93% - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 202,828 181,132 160,990 138,837 102,514 91,492 82,999 16.04%
NOSH 80,808 78,753 79,698 74,244 55,413 50,829 50,000 8.32%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 9.57% 10.85% 11.77% 3.03% 16.94% 5.09% 1.40% -
ROE 13.76% 16.81% 16.93% 4.33% 27.83% 7.82% 2.24% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 346.70 352.25 290.06 222.80 299.86 260.70 235.59 6.64%
EPS 34.55 38.67 34.21 8.10 51.49 14.08 3.72 44.93%
DPS 11.87 9.00 5.95 2.00 9.17 2.50 0.00 -
NAPS 2.51 2.30 2.02 1.87 1.85 1.80 1.66 7.12%
Adjusted Per Share Value based on latest NOSH - 74,244
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 47.15 46.68 38.90 27.84 27.96 22.30 19.82 15.52%
EPS 4.70 5.13 4.59 1.01 4.80 1.20 0.31 57.25%
DPS 1.61 1.19 0.80 0.25 0.85 0.22 0.00 -
NAPS 0.3413 0.3048 0.2709 0.2336 0.1725 0.154 0.1397 16.03%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 1.86 1.89 1.68 0.70 1.71 0.85 0.68 -
P/RPS 0.54 0.54 0.58 0.31 0.57 0.33 0.29 10.90%
P/EPS 5.38 4.89 4.91 8.64 3.32 6.04 18.27 -18.41%
EY 18.57 20.46 20.36 11.57 30.11 16.57 5.47 22.57%
DY 6.38 4.76 3.54 2.86 5.36 2.94 0.00 -
P/NAPS 0.74 0.82 0.83 0.37 0.92 0.47 0.41 10.33%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 10/05/12 12/05/11 20/05/10 21/05/09 28/05/08 30/05/07 02/06/06 -
Price 1.80 1.99 1.60 1.05 1.77 0.98 0.73 -
P/RPS 0.52 0.56 0.55 0.47 0.59 0.38 0.31 8.99%
P/EPS 5.21 5.15 4.68 12.96 3.44 6.96 19.61 -19.80%
EY 19.19 19.43 21.38 7.71 29.09 14.37 5.10 24.68%
DY 6.59 4.52 3.72 1.90 5.18 2.55 0.00 -
P/NAPS 0.72 0.87 0.79 0.56 0.96 0.54 0.44 8.54%

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