[CJCEN] YoY Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
20-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 46.11%
YoY- 28.18%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 215,497 225,665 224,528 209,545 181,812 192,749 220,480 -0.37%
PBT 16,994 18,977 33,693 24,028 17,271 16,897 30,117 -9.08%
Tax -5,244 -5,027 -7,941 -7,703 -5,533 -6,250 -6,447 -3.38%
NP 11,750 13,950 25,752 16,325 11,738 10,647 23,670 -11.00%
-
NP to SH 11,718 13,890 25,736 16,249 12,677 11,704 24,119 -11.32%
-
Tax Rate 30.86% 26.49% 23.57% 32.06% 32.04% 36.99% 21.41% -
Total Cost 203,747 211,715 198,776 193,220 170,074 182,102 196,810 0.57%
-
Net Worth 312,480 292,221 283,907 260,032 247,803 206,290 190,955 8.54%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 1,953 11,385 16,591 8,545 8,030 3,409 3,961 -11.10%
Div Payout % 16.67% 81.97% 64.47% 52.59% 63.35% 29.13% 16.43% -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 312,480 292,221 283,907 260,032 247,803 206,290 190,955 8.54%
NOSH 390,600 379,508 368,710 122,081 114,723 85,243 79,234 30.42%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 5.45% 6.18% 11.47% 7.79% 6.46% 5.52% 10.74% -
ROE 3.75% 4.75% 9.06% 6.25% 5.12% 5.67% 12.63% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 55.17 59.46 60.90 171.64 158.48 226.11 278.26 -23.61%
EPS 3.00 3.66 6.98 13.31 11.05 13.73 30.44 -32.01%
DPS 0.50 3.00 4.50 7.00 7.00 4.00 5.00 -31.84%
NAPS 0.80 0.77 0.77 2.13 2.16 2.42 2.41 -16.77%
Adjusted Per Share Value based on latest NOSH - 122,095
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 36.26 37.98 37.78 35.26 30.60 32.44 37.10 -0.38%
EPS 1.97 2.34 4.33 2.73 2.13 1.97 4.06 -11.34%
DPS 0.33 1.92 2.79 1.44 1.35 0.57 0.67 -11.12%
NAPS 0.5259 0.4918 0.4778 0.4376 0.417 0.3472 0.3213 8.55%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 1.12 0.915 0.805 2.41 1.74 1.79 1.60 -
P/RPS 2.03 1.54 1.32 1.40 1.10 0.79 0.57 23.55%
P/EPS 37.33 25.00 11.53 18.11 15.75 13.04 5.26 38.58%
EY 2.68 4.00 8.67 5.52 6.35 7.67 19.03 -27.84%
DY 0.45 3.28 5.59 2.90 4.02 2.23 3.13 -27.59%
P/NAPS 1.40 1.19 1.05 1.13 0.81 0.74 0.66 13.33%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 17/11/17 22/11/16 23/11/15 20/11/14 14/11/13 08/11/12 10/11/11 -
Price 1.10 0.915 0.825 0.685 2.02 1.90 1.65 -
P/RPS 1.99 1.54 1.35 0.40 1.27 0.84 0.59 22.43%
P/EPS 36.67 25.00 11.82 5.15 18.28 13.84 5.42 37.48%
EY 2.73 4.00 8.46 19.43 5.47 7.23 18.45 -27.25%
DY 0.45 3.28 5.45 10.22 3.47 2.11 3.03 -27.20%
P/NAPS 1.38 1.19 1.07 0.32 0.94 0.79 0.68 12.50%

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