[CJCEN] QoQ Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 77.9%
YoY- 28.04%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 209,545 140,112 69,067 255,813 181,812 111,059 54,601 144.92%
PBT 24,028 16,799 8,457 27,209 17,271 9,456 5,527 166.13%
Tax -7,703 -5,615 -2,094 -5,638 -5,533 -3,481 -1,694 174.21%
NP 16,325 11,184 6,363 21,571 11,738 5,975 3,833 162.51%
-
NP to SH 16,249 11,121 6,324 22,553 12,677 7,076 4,445 137.11%
-
Tax Rate 32.06% 33.42% 24.76% 20.72% 32.04% 36.81% 30.65% -
Total Cost 193,220 128,928 62,704 234,242 170,074 105,084 50,768 143.56%
-
Net Worth 260,032 258,965 258,764 242,706 247,803 240,037 236,105 6.64%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 8,545 6,050 - 12,774 8,030 4,550 - -
Div Payout % 52.59% 54.41% - 56.64% 63.35% 64.31% - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 260,032 258,965 258,764 242,706 247,803 240,037 236,105 6.64%
NOSH 122,081 121,011 120,917 116,127 114,723 113,762 110,847 6.64%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 7.79% 7.98% 9.21% 8.43% 6.46% 5.38% 7.02% -
ROE 6.25% 4.29% 2.44% 9.29% 5.12% 2.95% 1.88% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 171.64 115.78 57.12 220.29 158.48 97.62 49.26 129.66%
EPS 13.31 9.19 5.23 6.87 11.05 6.22 4.01 122.35%
DPS 7.00 5.00 0.00 11.00 7.00 4.00 0.00 -
NAPS 2.13 2.14 2.14 2.09 2.16 2.11 2.13 0.00%
Adjusted Per Share Value based on latest NOSH - 120,133
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 35.26 23.58 11.62 43.05 30.60 18.69 9.19 144.88%
EPS 2.73 1.87 1.06 3.80 2.13 1.19 0.75 136.44%
DPS 1.44 1.02 0.00 2.15 1.35 0.77 0.00 -
NAPS 0.4376 0.4358 0.4355 0.4084 0.417 0.4039 0.3973 6.64%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 2.41 2.46 2.55 2.06 1.74 1.90 1.67 -
P/RPS 1.40 2.12 4.46 0.94 1.10 1.95 3.39 -44.51%
P/EPS 18.11 26.77 48.76 10.61 15.75 30.55 41.65 -42.57%
EY 5.52 3.74 2.05 9.43 6.35 3.27 2.40 74.15%
DY 2.90 2.03 0.00 5.34 4.02 2.11 0.00 -
P/NAPS 1.13 1.15 1.19 0.99 0.81 0.90 0.78 28.00%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 20/11/14 14/08/14 15/05/14 27/02/14 14/11/13 15/08/13 16/05/13 -
Price 0.685 2.52 2.55 2.67 2.02 1.92 1.67 -
P/RPS 0.40 2.18 4.46 1.21 1.27 1.97 3.39 -75.91%
P/EPS 5.15 27.42 48.76 13.75 18.28 30.87 41.65 -75.14%
EY 19.43 3.65 2.05 7.27 5.47 3.24 2.40 302.67%
DY 10.22 1.98 0.00 4.12 3.47 2.08 0.00 -
P/NAPS 0.32 1.18 1.19 1.28 0.94 0.91 0.78 -44.75%

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