[CJCEN] YoY TTM 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- -18.78%
YoY- -28.33%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 283,324 284,866 236,264 272,234 276,350 259,508 178,271 8.02%
PBT 50,816 34,552 24,153 27,430 37,807 36,233 9,942 31.23%
Tax -9,129 -7,772 -8,222 -6,353 -6,728 -5,722 -2,901 21.04%
NP 41,687 26,780 15,931 21,077 31,079 30,511 7,041 34.48%
-
NP to SH 41,627 26,598 16,953 22,674 31,637 30,570 7,691 32.48%
-
Tax Rate 17.96% 22.49% 34.04% 23.16% 17.80% 15.79% 29.18% -
Total Cost 241,637 258,086 220,333 251,157 245,271 228,997 171,230 5.90%
-
Net Worth 284,023 241,662 246,729 207,495 186,607 163,249 74,097 25.08%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 17,147 14,347 8,270 9,107 8,683 7,111 1,502 50.02%
Div Payout % 41.19% 53.94% 48.78% 40.17% 27.45% 23.26% 19.54% -
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 284,023 241,662 246,729 207,495 186,607 163,249 74,097 25.08%
NOSH 368,861 120,831 116,933 86,818 79,071 78,864 74,097 30.65%
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 14.71% 9.40% 6.74% 7.74% 11.25% 11.76% 3.95% -
ROE 14.66% 11.01% 6.87% 10.93% 16.95% 18.73% 10.38% -
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 76.81 235.76 202.05 313.57 349.50 329.06 240.59 -17.32%
EPS 11.29 22.01 14.50 26.12 40.01 38.76 10.38 1.40%
DPS 4.65 11.87 7.07 10.49 11.00 9.02 2.00 15.09%
NAPS 0.77 2.00 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 47.68 47.94 39.76 45.81 46.51 43.67 30.00 8.02%
EPS 7.01 4.48 2.85 3.82 5.32 5.14 1.29 32.57%
DPS 2.89 2.41 1.39 1.53 1.46 1.20 0.25 50.34%
NAPS 0.478 0.4067 0.4152 0.3492 0.314 0.2747 0.1247 25.08%
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 1.22 1.04 0.94 0.59 0.49 0.46 0.42 19.44%
P/EPS 8.29 11.18 13.11 7.05 4.30 3.92 9.83 -2.79%
EY 12.07 8.95 7.63 14.19 23.26 25.50 10.18 2.87%
DY 4.97 4.83 3.72 5.70 6.40 5.93 1.96 16.76%
P/NAPS 1.21 1.23 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 1.08 1.07 0.95 0.57 0.49 0.49 0.72 6.98%
P/EPS 7.35 11.45 13.24 6.89 4.25 4.18 16.67 -12.75%
EY 13.60 8.74 7.55 14.51 23.54 23.93 6.00 14.60%
DY 5.60 4.71 3.68 5.83 6.47 5.57 1.16 29.98%
P/NAPS 1.08 1.26 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