[CJCEN] YoY Cumulative 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- 59.19%
YoY- -8.54%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 152,117 148,204 140,112 111,059 131,648 141,041 135,135 1.99%
PBT 13,714 25,176 16,799 9,456 10,164 18,971 17,135 -3.64%
Tax -3,802 -5,710 -5,615 -3,481 -3,734 -4,193 -3,025 3.88%
NP 9,912 19,466 11,184 5,975 6,430 14,778 14,110 -5.71%
-
NP to SH 9,883 19,461 11,121 7,076 7,737 15,124 14,107 -5.75%
-
Tax Rate 27.72% 22.68% 33.42% 36.81% 36.74% 22.10% 17.65% -
Total Cost 142,205 128,738 128,928 105,084 125,218 126,263 121,025 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 9,430 11,015 6,050 4,550 3,352 3,946 2,378 25.78%
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 3.36% 6.88% 4.29% 2.95% 3.86% 8.12% 8.59% -
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 40.33 40.36 115.78 97.62 157.05 178.68 170.42 -21.33%
EPS 2.62 5.30 9.19 6.22 9.23 19.16 17.79 -27.30%
DPS 2.50 3.00 5.00 4.00 4.00 5.00 3.00 -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 25.60 24.94 23.58 18.69 22.15 23.74 22.74 1.99%
EPS 1.66 3.27 1.87 1.19 1.30 2.55 2.37 -5.75%
DPS 1.59 1.85 1.02 0.77 0.56 0.66 0.40 25.83%
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 2.11 2.32 2.12 1.95 1.17 0.96 0.89 15.45%
P/EPS 32.44 17.64 26.77 30.55 19.93 8.98 8.54 24.88%
EY 3.08 5.67 3.74 3.27 5.02 11.14 11.70 -19.92%
DY 2.94 3.21 2.03 2.11 2.17 2.91 1.97 6.89%
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 2.21 2.06 2.18 1.97 1.15 0.95 0.95 15.09%
P/EPS 33.97 15.66 27.42 30.87 19.50 8.87 9.11 24.50%
EY 2.94 6.39 3.65 3.24 5.13 11.27 10.98 -19.70%
DY 2.81 3.61 1.98 2.08 2.22 2.94 1.85 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