[CJCEN] YoY Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
09-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -10.01%
YoY- -48.84%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 296,408 280,224 222,118 263,296 282,082 270,270 173,156 9.36%
PBT 50,352 33,598 18,912 20,328 37,942 34,270 12,882 25.49%
Tax -11,420 -11,230 -6,962 -7,468 -8,386 -6,050 -2,334 30.27%
NP 38,932 22,368 11,950 12,860 29,556 28,220 10,548 24.30%
-
NP to SH 38,922 22,242 14,152 15,474 30,248 28,214 10,448 24.49%
-
Tax Rate 22.68% 33.42% 36.81% 36.74% 22.10% 17.65% 18.12% -
Total Cost 257,476 257,856 210,168 250,436 252,526 242,050 162,608 7.95%
-
Net Worth 282,735 258,965 240,037 200,340 186,287 164,145 74,128 24.98%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 22,031 12,101 9,100 6,705 7,893 4,757 - -
Div Payout % 56.60% 54.41% 64.31% 43.34% 26.10% 16.86% - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 282,735 258,965 240,037 200,340 186,287 164,145 74,128 24.98%
NOSH 367,188 121,011 113,762 83,824 78,935 79,297 74,128 30.54%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 13.13% 7.98% 5.38% 4.88% 10.48% 10.44% 6.09% -
ROE 13.77% 8.59% 5.90% 7.72% 16.24% 17.19% 14.09% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 80.72 231.57 195.25 314.10 357.36 340.83 233.59 -16.22%
EPS 10.60 18.38 12.44 18.46 38.32 35.58 14.08 -4.61%
DPS 6.00 10.00 8.00 8.00 10.00 6.00 0.00 -
NAPS 0.77 2.14 2.11 2.39 2.36 2.07 1.00 -4.26%
Adjusted Per Share Value based on latest NOSH - 86,818
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 49.88 47.16 37.38 44.31 47.47 45.48 29.14 9.36%
EPS 6.55 3.74 2.38 2.60 5.09 4.75 1.76 24.47%
DPS 3.71 2.04 1.53 1.13 1.33 0.80 0.00 -
NAPS 0.4758 0.4358 0.4039 0.3371 0.3135 0.2762 0.1247 24.99%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.935 2.46 1.90 1.84 1.72 1.52 1.02 -
P/RPS 1.16 1.06 0.97 0.59 0.48 0.45 0.44 17.52%
P/EPS 8.82 13.38 15.27 9.97 4.49 4.27 7.24 3.34%
EY 11.34 7.47 6.55 10.03 22.28 23.41 13.82 -3.24%
DY 6.42 4.07 4.21 4.35 5.81 3.95 0.00 -
P/NAPS 1.21 1.15 0.90 0.77 0.73 0.73 1.02 2.88%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 17/08/15 14/08/14 15/08/13 09/08/12 16/08/11 12/08/10 18/08/09 -
Price 0.83 2.52 1.92 1.80 1.70 1.62 1.73 -
P/RPS 1.03 1.09 0.98 0.57 0.48 0.48 0.74 5.66%
P/EPS 7.83 13.71 15.43 9.75 4.44 4.55 12.27 -7.21%
EY 12.77 7.29 6.48 10.26 22.54 21.96 8.15 7.76%
DY 7.23 3.97 4.17 4.44 5.88 3.70 0.00 -
P/NAPS 1.08 1.18 0.91 0.75 0.72 0.78 1.73 -7.54%

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