[CJCEN] YoY Quarter Result on 31-Mar-2013 [#1]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
16-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -24.79%
YoY- 3.4%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 69,539 71,917 69,067 54,601 65,326 66,792 59,828 2.53%
PBT 5,677 9,672 8,457 5,527 5,060 8,000 7,615 -4.77%
Tax -1,200 -2,163 -2,094 -1,694 -1,428 -1,766 -1,079 1.78%
NP 4,477 7,509 6,363 3,833 3,632 6,234 6,536 -6.10%
-
NP to SH 4,464 7,473 6,324 4,445 4,299 6,442 6,607 -6.32%
-
Tax Rate 21.14% 22.36% 24.76% 30.65% 28.22% 22.07% 14.17% -
Total Cost 65,062 64,408 62,704 50,768 61,694 60,558 53,292 3.37%
-
Net Worth 296,349 278,405 258,764 236,105 202,828 181,132 160,990 10.69%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 3,751 3,663 - - - - - -
Div Payout % 84.03% 49.02% - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 296,349 278,405 258,764 236,105 202,828 181,132 160,990 10.69%
NOSH 375,126 366,323 120,917 110,847 80,808 78,753 79,698 29.42%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 6.44% 10.44% 9.21% 7.02% 5.56% 9.33% 10.92% -
ROE 1.51% 2.68% 2.44% 1.88% 2.12% 3.56% 4.10% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 18.54 19.63 57.12 49.26 80.84 84.81 75.07 -20.77%
EPS 1.19 2.04 5.23 4.01 5.32 8.18 8.29 -27.61%
DPS 1.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.76 2.14 2.13 2.51 2.30 2.02 -14.47%
Adjusted Per Share Value based on latest NOSH - 110,847
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 11.70 12.10 11.62 9.19 10.99 11.24 10.07 2.52%
EPS 0.75 1.26 1.06 0.75 0.72 1.08 1.11 -6.31%
DPS 0.63 0.62 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4987 0.4685 0.4355 0.3973 0.3413 0.3048 0.2709 10.69%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.90 0.72 2.55 1.67 1.86 1.89 1.68 -
P/RPS 4.86 3.67 4.46 3.39 2.30 2.23 2.24 13.76%
P/EPS 75.63 35.29 48.76 41.65 34.96 23.11 20.27 24.51%
EY 1.32 2.83 2.05 2.40 2.86 4.33 4.93 -19.70%
DY 1.11 1.39 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 0.95 1.19 0.78 0.74 0.82 0.83 5.42%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 16/05/16 14/05/15 15/05/14 16/05/13 10/05/12 12/05/11 20/05/10 -
Price 0.84 0.845 2.55 1.67 1.80 1.99 1.60 -
P/RPS 4.53 4.30 4.46 3.39 2.23 2.35 2.13 13.38%
P/EPS 70.59 41.42 48.76 41.65 33.83 24.33 19.30 24.10%
EY 1.42 2.41 2.05 2.40 2.96 4.11 5.18 -19.38%
DY 1.19 1.18 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.11 1.19 0.78 0.72 0.87 0.79 5.01%

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