[CJCEN] QoQ TTM Result on 30-Sep-2013 [#3]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
14-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 9.64%
YoY- 5.33%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 284,866 270,279 255,813 245,916 236,264 246,128 256,853 7.16%
PBT 34,552 30,139 27,209 25,235 24,153 25,328 24,861 24.61%
Tax -7,772 -6,038 -5,638 -7,758 -8,222 -8,741 -8,475 -5.62%
NP 26,780 24,101 21,571 17,477 15,931 16,587 16,386 38.87%
-
NP to SH 26,598 24,432 22,553 18,587 16,953 17,760 17,614 31.72%
-
Tax Rate 22.49% 20.03% 20.72% 30.74% 34.04% 34.51% 34.09% -
Total Cost 258,086 246,178 234,242 228,439 220,333 229,541 240,467 4.84%
-
Net Worth 241,662 241,835 240,267 252,044 246,729 236,105 214,664 8.24%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 14,347 12,983 12,983 11,770 8,270 7,065 7,065 60.56%
Div Payout % 53.94% 53.14% 57.57% 63.33% 48.78% 39.78% 40.11% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 241,662 241,835 240,267 252,044 246,729 236,105 214,664 8.24%
NOSH 120,831 120,917 120,133 116,687 116,933 110,847 89,817 21.93%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 9.40% 8.92% 8.43% 7.11% 6.74% 6.74% 6.38% -
ROE 11.01% 10.10% 9.39% 7.37% 6.87% 7.52% 8.21% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 235.76 223.52 212.94 210.75 202.05 222.04 285.97 -12.10%
EPS 22.01 20.21 18.77 15.93 14.50 16.02 19.61 8.02%
DPS 11.87 10.74 10.81 10.09 7.07 6.37 7.87 31.61%
NAPS 2.00 2.00 2.00 2.16 2.11 2.13 2.39 -11.22%
Adjusted Per Share Value based on latest NOSH - 116,687
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 47.94 45.48 43.05 41.38 39.76 41.42 43.22 7.17%
EPS 4.48 4.11 3.80 3.13 2.85 2.99 2.96 31.92%
DPS 2.41 2.18 2.18 1.98 1.39 1.19 1.19 60.27%
NAPS 0.4067 0.407 0.4043 0.4242 0.4152 0.3973 0.3612 8.25%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 2.46 2.55 2.06 1.74 1.90 1.67 1.74 -
P/RPS 1.04 1.14 0.97 0.83 0.94 0.75 0.61 42.85%
P/EPS 11.18 12.62 10.97 10.92 13.11 10.42 8.87 16.73%
EY 8.95 7.92 9.11 9.15 7.63 9.59 11.27 -14.27%
DY 4.83 4.21 5.25 5.80 3.72 3.82 4.52 4.53%
P/NAPS 1.23 1.28 1.03 0.81 0.90 0.78 0.73 41.73%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 14/08/14 15/05/14 27/02/14 14/11/13 15/08/13 16/05/13 26/02/13 -
Price 2.52 2.55 2.67 2.02 1.92 1.67 1.61 -
P/RPS 1.07 1.14 1.25 0.96 0.95 0.75 0.56 54.16%
P/EPS 11.45 12.62 14.22 12.68 13.24 10.42 8.21 24.90%
EY 8.74 7.92 7.03 7.89 7.55 9.59 12.18 -19.89%
DY 4.71 4.21 4.05 4.99 3.68 3.82 4.89 -2.47%
P/NAPS 1.26 1.28 1.34 0.94 0.91 0.78 0.67 52.53%

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