[CJCEN] YoY TTM Result on 30-Sep-2012 [#3]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
08-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -22.18%
YoY- -45.75%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 290,215 283,546 245,916 253,896 284,218 263,828 201,581 6.25%
PBT 52,104 33,966 25,235 23,017 39,094 35,590 16,744 20.81%
Tax -9,272 -7,808 -7,758 -6,615 -7,148 -6,097 -3,642 16.84%
NP 42,832 26,158 17,477 16,402 31,946 29,493 13,102 21.81%
-
NP to SH 42,774 26,125 18,587 17,646 32,526 29,605 13,657 20.94%
-
Tax Rate 17.80% 22.99% 30.74% 28.74% 18.28% 17.13% 21.75% -
Total Cost 247,383 257,388 228,439 237,494 252,272 234,335 188,479 4.63%
-
Net Worth 285,902 244,190 252,044 212,863 192,521 168,907 138,604 12.81%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 20,274 13,288 11,770 9,107 7,105 7,183 3,009 37.41%
Div Payout % 47.40% 50.87% 63.33% 51.61% 21.84% 24.27% 22.04% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 285,902 244,190 252,044 212,863 192,521 168,907 138,604 12.81%
NOSH 371,301 122,095 116,687 87,960 79,884 78,928 75,328 30.43%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 14.76% 9.23% 7.11% 6.46% 11.24% 11.18% 6.50% -
ROE 14.96% 10.70% 7.37% 8.29% 16.89% 17.53% 9.85% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 78.16 232.23 210.75 288.65 355.79 334.26 267.60 -18.53%
EPS 11.52 21.40 15.93 20.06 40.72 37.51 18.13 -7.27%
DPS 5.50 11.00 10.09 10.35 9.00 9.10 4.00 5.44%
NAPS 0.77 2.00 2.16 2.42 2.41 2.14 1.84 -13.50%
Adjusted Per Share Value based on latest NOSH - 87,960
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 48.84 47.72 41.38 42.73 47.83 44.40 33.92 6.26%
EPS 7.20 4.40 3.13 2.97 5.47 4.98 2.30 20.93%
DPS 3.41 2.24 1.98 1.53 1.20 1.21 0.51 37.23%
NAPS 0.4811 0.4109 0.4242 0.3582 0.324 0.2842 0.2333 12.81%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.805 2.41 1.74 1.79 1.60 1.62 1.51 -
P/RPS 1.03 1.04 0.83 0.62 0.45 0.48 0.56 10.68%
P/EPS 6.99 11.26 10.92 8.92 3.93 4.32 8.33 -2.87%
EY 14.31 8.88 9.15 11.21 25.45 23.15 12.01 2.96%
DY 6.83 4.56 5.80 5.78 5.63 5.62 2.65 17.08%
P/NAPS 1.05 1.21 0.81 0.74 0.66 0.76 0.82 4.20%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 23/11/15 20/11/14 14/11/13 08/11/12 10/11/11 11/11/10 19/11/09 -
Price 0.825 0.685 2.02 1.90 1.65 1.75 1.96 -
P/RPS 1.06 0.29 0.96 0.66 0.46 0.52 0.73 6.41%
P/EPS 7.16 3.20 12.68 9.47 4.05 4.67 10.81 -6.63%
EY 13.96 31.24 7.89 10.56 24.68 21.43 9.25 7.09%
DY 6.67 16.06 4.99 5.45 5.45 5.20 2.04 21.81%
P/NAPS 1.07 0.34 0.94 0.79 0.68 0.82 1.07 0.00%

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