[CJCEN] QoQ TTM Result on 30-Sep-2014 [#3]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
20-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -1.78%
YoY- 40.56%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 283,324 278,082 275,232 283,546 284,866 270,279 255,813 7.06%
PBT 50,816 43,654 42,439 33,966 34,552 30,139 27,209 51.82%
Tax -9,129 -9,103 -9,034 -7,808 -7,772 -6,038 -5,638 38.01%
NP 41,687 34,551 33,405 26,158 26,780 24,101 21,571 55.33%
-
NP to SH 41,627 34,436 33,287 26,125 26,598 24,432 22,553 50.63%
-
Tax Rate 17.96% 20.85% 21.29% 22.99% 22.49% 20.03% 20.72% -
Total Cost 241,637 243,531 241,827 257,388 258,086 246,178 234,242 2.09%
-
Net Worth 284,023 278,405 271,190 244,190 241,662 241,835 240,267 11.83%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 17,147 15,811 12,148 13,288 14,347 12,983 12,983 20.43%
Div Payout % 41.19% 45.92% 36.50% 50.87% 53.94% 53.14% 57.57% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 284,023 278,405 271,190 244,190 241,662 241,835 240,267 11.83%
NOSH 368,861 366,323 366,473 122,095 120,831 120,917 120,133 111.68%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 14.71% 12.42% 12.14% 9.23% 9.40% 8.92% 8.43% -
ROE 14.66% 12.37% 12.27% 10.70% 11.01% 10.10% 9.39% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 76.81 75.91 75.10 232.23 235.76 223.52 212.94 -49.42%
EPS 11.29 9.40 9.08 21.40 22.01 20.21 18.77 -28.81%
DPS 4.65 4.32 3.31 11.00 11.87 10.74 10.81 -43.10%
NAPS 0.77 0.76 0.74 2.00 2.00 2.00 2.00 -47.16%
Adjusted Per Share Value based on latest NOSH - 122,095
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 47.68 46.80 46.32 47.72 47.94 45.48 43.05 7.06%
EPS 7.01 5.80 5.60 4.40 4.48 4.11 3.80 50.58%
DPS 2.89 2.66 2.04 2.24 2.41 2.18 2.18 20.74%
NAPS 0.478 0.4685 0.4564 0.4109 0.4067 0.407 0.4043 11.84%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.935 0.72 0.625 2.41 2.46 2.55 2.06 -
P/RPS 1.22 0.95 0.83 1.04 1.04 1.14 0.97 16.56%
P/EPS 8.29 7.66 6.88 11.26 11.18 12.62 10.97 -17.07%
EY 12.07 13.06 14.53 8.88 8.95 7.92 9.11 20.69%
DY 4.97 5.99 5.30 4.56 4.83 4.21 5.25 -3.59%
P/NAPS 1.21 0.95 0.84 1.21 1.23 1.28 1.03 11.36%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 17/08/15 14/05/15 26/02/15 20/11/14 14/08/14 15/05/14 27/02/14 -
Price 0.83 0.845 0.735 0.685 2.52 2.55 2.67 -
P/RPS 1.08 1.11 0.98 0.29 1.07 1.14 1.25 -9.30%
P/EPS 7.35 8.99 8.09 3.20 11.45 12.62 14.22 -35.67%
EY 13.60 11.12 12.36 31.24 8.74 7.92 7.03 55.44%
DY 5.60 5.11 4.51 16.06 4.71 4.21 4.05 24.18%
P/NAPS 1.08 1.11 0.99 0.34 1.26 1.28 1.34 -13.42%

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