[CJCEN] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
16-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 0.83%
YoY- -36.39%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 255,813 245,916 236,264 246,128 256,853 253,896 272,234 -4.05%
PBT 27,209 25,235 24,153 25,328 24,861 23,017 27,430 -0.53%
Tax -5,638 -7,758 -8,222 -8,741 -8,475 -6,615 -6,353 -7.63%
NP 21,571 17,477 15,931 16,587 16,386 16,402 21,077 1.55%
-
NP to SH 22,553 18,587 16,953 17,760 17,614 17,646 22,674 -0.35%
-
Tax Rate 20.72% 30.74% 34.04% 34.51% 34.09% 28.74% 23.16% -
Total Cost 234,242 228,439 220,333 229,541 240,467 237,494 251,157 -4.52%
-
Net Worth 240,267 252,044 246,729 236,105 214,664 212,863 207,495 10.24%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 12,983 11,770 8,270 7,065 7,065 9,107 9,107 26.58%
Div Payout % 57.57% 63.33% 48.78% 39.78% 40.11% 51.61% 40.17% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 240,267 252,044 246,729 236,105 214,664 212,863 207,495 10.24%
NOSH 120,133 116,687 116,933 110,847 89,817 87,960 86,818 24.10%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 8.43% 7.11% 6.74% 6.74% 6.38% 6.46% 7.74% -
ROE 9.39% 7.37% 6.87% 7.52% 8.21% 8.29% 10.93% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 212.94 210.75 202.05 222.04 285.97 288.65 313.57 -22.68%
EPS 18.77 15.93 14.50 16.02 19.61 20.06 26.12 -19.72%
DPS 10.81 10.09 7.07 6.37 7.87 10.35 10.49 2.01%
NAPS 2.00 2.16 2.11 2.13 2.39 2.42 2.39 -11.16%
Adjusted Per Share Value based on latest NOSH - 110,847
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 43.05 41.38 39.76 41.42 43.22 42.73 45.81 -4.04%
EPS 3.80 3.13 2.85 2.99 2.96 2.97 3.82 -0.34%
DPS 2.18 1.98 1.39 1.19 1.19 1.53 1.53 26.54%
NAPS 0.4043 0.4242 0.4152 0.3973 0.3612 0.3582 0.3492 10.23%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 2.06 1.74 1.90 1.67 1.74 1.79 1.84 -
P/RPS 0.97 0.83 0.94 0.75 0.61 0.62 0.59 39.17%
P/EPS 10.97 10.92 13.11 10.42 8.87 8.92 7.05 34.17%
EY 9.11 9.15 7.63 9.59 11.27 11.21 14.19 -25.51%
DY 5.25 5.80 3.72 3.82 4.52 5.78 5.70 -5.32%
P/NAPS 1.03 0.81 0.90 0.78 0.73 0.74 0.77 21.33%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 14/11/13 15/08/13 16/05/13 26/02/13 08/11/12 09/08/12 -
Price 2.67 2.02 1.92 1.67 1.61 1.90 1.80 -
P/RPS 1.25 0.96 0.95 0.75 0.56 0.66 0.57 68.55%
P/EPS 14.22 12.68 13.24 10.42 8.21 9.47 6.89 61.88%
EY 7.03 7.89 7.55 9.59 12.18 10.56 14.51 -38.23%
DY 4.05 4.99 3.68 3.82 4.89 5.45 5.83 -21.51%
P/NAPS 1.34 0.94 0.91 0.78 0.67 0.79 0.75 47.08%

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