[CJCEN] QoQ Quarter Result on 30-Sep-2012 [#3]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
08-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 15.39%
YoY- -55.9%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 56,458 54,601 64,104 61,101 66,322 65,326 61,147 -5.18%
PBT 3,929 5,527 7,964 6,733 5,104 5,060 6,120 -25.60%
Tax -1,787 -1,694 -2,225 -2,516 -2,306 -1,428 -365 188.60%
NP 2,142 3,833 5,739 4,217 2,798 3,632 5,755 -48.28%
-
NP to SH 2,631 4,445 5,910 3,967 3,438 4,299 5,942 -41.93%
-
Tax Rate 45.48% 30.65% 27.94% 37.37% 45.18% 28.22% 5.96% -
Total Cost 54,316 50,768 58,365 56,884 63,524 61,694 55,392 -1.30%
-
Net Worth 246,729 236,105 214,664 212,863 207,495 202,828 200,446 14.86%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 4,677 - 3,592 - 3,472 - 5,635 -11.69%
Div Payout % 177.78% - 60.79% - 101.01% - 94.83% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 246,729 236,105 214,664 212,863 207,495 202,828 200,446 14.86%
NOSH 116,933 110,847 89,817 87,960 86,818 80,808 80,500 28.29%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 3.79% 7.02% 8.95% 6.90% 4.22% 5.56% 9.41% -
ROE 1.07% 1.88% 2.75% 1.86% 1.66% 2.12% 2.96% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 48.28 49.26 71.37 69.46 76.39 80.84 75.96 -26.09%
EPS 2.25 4.01 6.58 4.51 3.96 5.32 7.38 -54.73%
DPS 4.00 0.00 4.00 0.00 4.00 0.00 7.00 -31.16%
NAPS 2.11 2.13 2.39 2.42 2.39 2.51 2.49 -10.46%
Adjusted Per Share Value based on latest NOSH - 87,960
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 9.50 9.19 10.79 10.28 11.16 10.99 10.29 -5.19%
EPS 0.44 0.75 0.99 0.67 0.58 0.72 1.00 -42.17%
DPS 0.79 0.00 0.60 0.00 0.58 0.00 0.95 -11.57%
NAPS 0.4152 0.3973 0.3612 0.3582 0.3492 0.3413 0.3373 14.87%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.90 1.67 1.74 1.79 1.84 1.86 1.68 -
P/RPS 3.94 3.39 2.44 2.58 2.41 2.30 2.21 47.08%
P/EPS 84.44 41.65 26.44 39.69 46.46 34.96 22.76 139.84%
EY 1.18 2.40 3.78 2.52 2.15 2.86 4.39 -58.38%
DY 2.11 0.00 2.30 0.00 2.17 0.00 4.17 -36.52%
P/NAPS 0.90 0.78 0.73 0.74 0.77 0.74 0.67 21.76%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 15/08/13 16/05/13 26/02/13 08/11/12 09/08/12 10/05/12 23/02/12 -
Price 1.92 1.67 1.61 1.90 1.80 1.80 1.85 -
P/RPS 3.98 3.39 2.26 2.74 2.36 2.23 2.44 38.60%
P/EPS 85.33 41.65 24.47 42.13 45.45 33.83 25.06 126.50%
EY 1.17 2.40 4.09 2.37 2.20 2.96 3.99 -55.89%
DY 2.08 0.00 2.48 0.00 2.22 0.00 3.78 -32.87%
P/NAPS 0.91 0.78 0.67 0.79 0.75 0.72 0.74 14.79%

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