[CJCEN] QoQ TTM Result on 31-Mar-2012 [#1]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
10-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -7.13%
YoY- -8.33%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 256,853 253,896 272,234 280,161 281,627 284,218 276,350 -4.73%
PBT 24,861 23,017 27,430 33,297 36,237 39,094 37,807 -24.28%
Tax -8,475 -6,615 -6,353 -6,474 -6,812 -7,148 -6,728 16.55%
NP 16,386 16,402 21,077 26,823 29,425 31,946 31,079 -34.60%
-
NP to SH 17,614 17,646 22,674 27,918 30,061 32,526 31,637 -32.20%
-
Tax Rate 34.09% 28.74% 23.16% 19.44% 18.80% 18.28% 17.80% -
Total Cost 240,467 237,494 251,157 253,338 252,202 252,272 245,271 -1.30%
-
Net Worth 214,664 212,863 207,495 202,828 200,446 192,521 186,607 9.74%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 7,065 9,107 9,107 9,588 9,588 7,105 8,683 -12.78%
Div Payout % 40.11% 51.61% 40.17% 34.35% 31.90% 21.84% 27.45% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 214,664 212,863 207,495 202,828 200,446 192,521 186,607 9.74%
NOSH 89,817 87,960 86,818 80,808 80,500 79,884 79,071 8.82%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 6.38% 6.46% 7.74% 9.57% 10.45% 11.24% 11.25% -
ROE 8.21% 8.29% 10.93% 13.76% 15.00% 16.89% 16.95% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 285.97 288.65 313.57 346.70 349.84 355.79 349.50 -12.46%
EPS 19.61 20.06 26.12 34.55 37.34 40.72 40.01 -37.70%
DPS 7.87 10.35 10.49 11.87 11.91 9.00 11.00 -19.92%
NAPS 2.39 2.42 2.39 2.51 2.49 2.41 2.36 0.84%
Adjusted Per Share Value based on latest NOSH - 80,808
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 43.22 42.73 45.81 47.15 47.39 47.83 46.51 -4.75%
EPS 2.96 2.97 3.82 4.70 5.06 5.47 5.32 -32.23%
DPS 1.19 1.53 1.53 1.61 1.61 1.20 1.46 -12.68%
NAPS 0.3612 0.3582 0.3492 0.3413 0.3373 0.324 0.314 9.73%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.74 1.79 1.84 1.86 1.68 1.60 1.72 -
P/RPS 0.61 0.62 0.59 0.54 0.48 0.45 0.49 15.64%
P/EPS 8.87 8.92 7.05 5.38 4.50 3.93 4.30 61.69%
EY 11.27 11.21 14.19 18.57 22.23 25.45 23.26 -38.17%
DY 4.52 5.78 5.70 6.38 7.09 5.63 6.40 -20.61%
P/NAPS 0.73 0.74 0.77 0.74 0.67 0.66 0.73 0.00%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 08/11/12 09/08/12 10/05/12 23/02/12 10/11/11 16/08/11 -
Price 1.61 1.90 1.80 1.80 1.85 1.65 1.70 -
P/RPS 0.56 0.66 0.57 0.52 0.53 0.46 0.49 9.26%
P/EPS 8.21 9.47 6.89 5.21 4.95 4.05 4.25 54.79%
EY 12.18 10.56 14.51 19.19 20.19 24.68 23.54 -35.42%
DY 4.89 5.45 5.83 6.59 6.44 5.45 6.47 -16.95%
P/NAPS 0.67 0.79 0.75 0.72 0.74 0.68 0.72 -4.66%

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