[CJCEN] QoQ Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
14-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -12.07%
YoY- 57.17%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 287,668 275,232 279,393 280,224 276,268 255,813 242,416 12.09%
PBT 38,688 42,439 32,037 33,598 33,828 27,209 23,028 41.36%
Tax -8,652 -9,034 -10,270 -11,230 -8,376 -5,638 -7,377 11.22%
NP 30,036 33,405 21,766 22,368 25,452 21,571 15,650 54.49%
-
NP to SH 29,892 33,287 21,665 22,242 25,296 22,553 16,902 46.29%
-
Tax Rate 22.36% 21.29% 32.06% 33.42% 24.76% 20.72% 32.03% -
Total Cost 257,632 241,827 257,626 257,856 250,816 234,242 226,765 8.88%
-
Net Worth 278,405 270,116 260,032 258,965 258,764 242,706 247,803 8.07%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 14,652 29,201 11,394 12,101 - 12,774 10,707 23.28%
Div Payout % 49.02% 87.73% 52.59% 54.41% - 56.64% 63.35% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 278,405 270,116 260,032 258,965 258,764 242,706 247,803 8.07%
NOSH 366,323 365,021 122,081 121,011 120,917 116,127 114,723 116.99%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 10.44% 12.14% 7.79% 7.98% 9.21% 8.43% 6.46% -
ROE 10.74% 12.32% 8.33% 8.59% 9.78% 9.29% 6.82% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 78.53 75.40 228.86 231.57 228.48 220.29 211.30 -48.33%
EPS 8.16 9.12 17.75 18.38 20.92 6.87 14.73 -32.57%
DPS 4.00 8.00 9.33 10.00 0.00 11.00 9.33 -43.17%
NAPS 0.76 0.74 2.13 2.14 2.14 2.09 2.16 -50.19%
Adjusted Per Share Value based on latest NOSH - 120,831
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 48.41 46.32 47.02 47.16 46.49 43.05 40.79 12.10%
EPS 5.03 5.60 3.65 3.74 4.26 3.80 2.84 46.43%
DPS 2.47 4.91 1.92 2.04 0.00 2.15 1.80 23.50%
NAPS 0.4685 0.4546 0.4376 0.4358 0.4355 0.4084 0.417 8.08%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.72 0.625 2.41 2.46 2.55 2.06 1.74 -
P/RPS 0.92 0.83 1.05 1.06 1.12 0.94 0.82 7.98%
P/EPS 8.82 6.85 13.58 13.38 12.19 10.61 11.81 -17.69%
EY 11.33 14.59 7.36 7.47 8.20 9.43 8.47 21.42%
DY 5.56 12.80 3.87 4.07 0.00 5.34 5.36 2.47%
P/NAPS 0.95 0.84 1.13 1.15 1.19 0.99 0.81 11.22%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 14/05/15 26/02/15 20/11/14 14/08/14 15/05/14 27/02/14 14/11/13 -
Price 0.845 0.735 0.685 2.52 2.55 2.67 2.02 -
P/RPS 1.08 0.97 0.30 1.09 1.12 1.21 0.96 8.17%
P/EPS 10.36 8.06 3.86 13.71 12.19 13.75 13.71 -17.05%
EY 9.66 12.41 25.91 7.29 8.20 7.27 7.29 20.66%
DY 4.73 10.88 13.63 3.97 0.00 4.12 4.62 1.58%
P/NAPS 1.11 0.99 0.32 1.18 1.19 1.28 0.94 11.73%

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