[CJCEN] YoY Cumulative 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- 79.97%
YoY- -48.84%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Cumulative Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 148,204 140,112 111,059 131,648 141,041 135,135 86,578 9.36%
PBT 25,176 16,799 9,456 10,164 18,971 17,135 6,441 25.49%
Tax -5,710 -5,615 -3,481 -3,734 -4,193 -3,025 -1,167 30.27%
NP 19,466 11,184 5,975 6,430 14,778 14,110 5,274 24.30%
-
NP to SH 19,461 11,121 7,076 7,737 15,124 14,107 5,224 24.49%
-
Tax Rate 22.68% 33.42% 36.81% 36.74% 22.10% 17.65% 18.12% -
Total Cost 128,738 128,928 105,084 125,218 126,263 121,025 81,304 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 11,015 6,050 4,550 3,352 3,946 2,378 - -
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 6.88% 4.29% 2.95% 3.86% 8.12% 8.59% 7.05% -
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 40.36 115.78 97.62 157.05 178.68 170.42 116.80 -16.22%
EPS 5.30 9.19 6.22 9.23 19.16 17.79 7.04 -4.61%
DPS 3.00 5.00 4.00 4.00 5.00 3.00 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 24.94 23.58 18.69 22.15 23.74 22.74 14.57 9.36%
EPS 3.27 1.87 1.19 1.30 2.55 2.37 0.88 24.44%
DPS 1.85 1.02 0.77 0.56 0.66 0.40 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 2.32 2.12 1.95 1.17 0.96 0.89 0.87 17.75%
P/EPS 17.64 26.77 30.55 19.93 8.98 8.54 14.47 3.35%
EY 5.67 3.74 3.27 5.02 11.14 11.70 6.91 -3.24%
DY 3.21 2.03 2.11 2.17 2.91 1.97 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 2.06 2.18 1.97 1.15 0.95 0.95 1.48 5.66%
P/EPS 15.66 27.42 30.87 19.50 8.87 9.11 24.55 -7.21%
EY 6.39 3.65 3.24 5.13 11.27 10.98 4.07 7.80%
DY 3.61 1.98 2.08 2.22 2.94 1.85 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