[CJCEN] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
15-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -20.4%
YoY- -8.54%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 304,234 296,408 280,224 222,118 263,296 282,082 270,270 1.99%
PBT 27,428 50,352 33,598 18,912 20,328 37,942 34,270 -3.64%
Tax -7,604 -11,420 -11,230 -6,962 -7,468 -8,386 -6,050 3.88%
NP 19,824 38,932 22,368 11,950 12,860 29,556 28,220 -5.71%
-
NP to SH 19,766 38,922 22,242 14,152 15,474 30,248 28,214 -5.75%
-
Tax Rate 27.72% 22.68% 33.42% 36.81% 36.74% 22.10% 17.65% -
Total Cost 284,410 257,476 257,856 210,168 250,436 252,526 242,050 2.72%
-
Net Worth 294,226 282,735 258,965 240,037 200,340 186,287 164,145 10.20%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 18,860 22,031 12,101 9,100 6,705 7,893 4,757 25.77%
Div Payout % 95.42% 56.60% 54.41% 64.31% 43.34% 26.10% 16.86% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 294,226 282,735 258,965 240,037 200,340 186,287 164,145 10.20%
NOSH 377,213 367,188 121,011 113,762 83,824 78,935 79,297 29.65%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 6.52% 13.13% 7.98% 5.38% 4.88% 10.48% 10.44% -
ROE 6.72% 13.77% 8.59% 5.90% 7.72% 16.24% 17.19% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 80.65 80.72 231.57 195.25 314.10 357.36 340.83 -21.33%
EPS 5.24 10.60 18.38 12.44 18.46 38.32 35.58 -27.30%
DPS 5.00 6.00 10.00 8.00 8.00 10.00 6.00 -2.99%
NAPS 0.78 0.77 2.14 2.11 2.39 2.36 2.07 -15.00%
Adjusted Per Share Value based on latest NOSH - 116,933
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 51.20 49.88 47.16 37.38 44.31 47.47 45.48 1.99%
EPS 3.33 6.55 3.74 2.38 2.60 5.09 4.75 -5.74%
DPS 3.17 3.71 2.04 1.53 1.13 1.33 0.80 25.76%
NAPS 0.4951 0.4758 0.4358 0.4039 0.3371 0.3135 0.2762 10.20%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.85 0.935 2.46 1.90 1.84 1.72 1.52 -
P/RPS 1.05 1.16 1.06 0.97 0.59 0.48 0.45 15.15%
P/EPS 16.22 8.82 13.38 15.27 9.97 4.49 4.27 24.88%
EY 6.16 11.34 7.47 6.55 10.03 22.28 23.41 -19.93%
DY 5.88 6.42 4.07 4.21 4.35 5.81 3.95 6.84%
P/NAPS 1.09 1.21 1.15 0.90 0.77 0.73 0.73 6.90%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 23/08/16 17/08/15 14/08/14 15/08/13 09/08/12 16/08/11 12/08/10 -
Price 0.89 0.83 2.52 1.92 1.80 1.70 1.62 -
P/RPS 1.10 1.03 1.09 0.98 0.57 0.48 0.48 14.80%
P/EPS 16.98 7.83 13.71 15.43 9.75 4.44 4.55 24.51%
EY 5.89 12.77 7.29 6.48 10.26 22.54 21.96 -19.67%
DY 5.62 7.23 3.97 4.17 4.44 5.88 3.70 7.20%
P/NAPS 1.14 1.08 1.18 0.91 0.75 0.72 0.78 6.52%

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