[CJCEN] YoY TTM Result on 31-Mar-2014 [#1]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
15-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 8.33%
YoY- 37.57%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
TTM Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 301,778 295,498 278,082 270,279 246,128 280,161 277,408 1.41%
PBT 26,738 37,008 43,654 30,139 25,328 33,297 36,356 -4.98%
Tax -6,109 -8,061 -9,103 -6,038 -8,741 -6,474 -6,247 -0.37%
NP 20,629 28,947 34,551 24,101 16,587 26,823 30,109 -6.10%
-
NP to SH 20,553 28,939 34,436 24,432 17,760 27,918 30,455 -6.33%
-
Tax Rate 22.85% 21.78% 20.85% 20.03% 34.51% 19.44% 17.18% -
Total Cost 281,149 266,551 243,531 246,178 229,541 253,338 247,299 2.15%
-
Net Worth 306,330 296,349 278,405 241,835 236,105 202,828 181,132 9.14%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div 9,547 20,436 15,811 12,983 7,065 9,588 7,096 5.06%
Div Payout % 46.45% 70.62% 45.92% 53.14% 39.78% 34.35% 23.30% -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 306,330 296,349 278,405 241,835 236,105 202,828 181,132 9.14%
NOSH 387,760 375,126 366,323 120,917 110,847 80,808 78,753 30.39%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 6.84% 9.80% 12.42% 8.92% 6.74% 9.57% 10.85% -
ROE 6.71% 9.77% 12.37% 10.10% 7.52% 13.76% 16.81% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 77.83 78.77 75.91 223.52 222.04 346.70 352.25 -22.22%
EPS 5.30 7.71 9.40 20.21 16.02 34.55 38.67 -28.17%
DPS 2.50 5.50 4.32 10.74 6.37 11.87 9.00 -19.20%
NAPS 0.79 0.79 0.76 2.00 2.13 2.51 2.30 -16.30%
Adjusted Per Share Value based on latest NOSH - 120,917
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 50.78 49.73 46.80 45.48 41.42 47.15 46.68 1.41%
EPS 3.46 4.87 5.80 4.11 2.99 4.70 5.13 -6.34%
DPS 1.61 3.44 2.66 2.18 1.19 1.61 1.19 5.16%
NAPS 0.5155 0.4987 0.4685 0.407 0.3973 0.3413 0.3048 9.14%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 1.00 0.90 0.72 2.55 1.67 1.86 1.89 -
P/RPS 1.28 1.14 0.95 1.14 0.75 0.54 0.54 15.45%
P/EPS 18.87 11.67 7.66 12.62 10.42 5.38 4.89 25.21%
EY 5.30 8.57 13.06 7.92 9.59 18.57 20.46 -20.14%
DY 2.50 6.11 5.99 4.21 3.82 6.38 4.76 -10.16%
P/NAPS 1.27 1.14 0.95 1.28 0.78 0.74 0.82 7.55%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 18/05/17 16/05/16 14/05/15 15/05/14 16/05/13 10/05/12 12/05/11 -
Price 1.19 0.84 0.845 2.55 1.67 1.80 1.99 -
P/RPS 1.53 1.07 1.11 1.14 0.75 0.52 0.56 18.21%
P/EPS 22.45 10.89 8.99 12.62 10.42 5.21 5.15 27.78%
EY 4.45 9.18 11.12 7.92 9.59 19.19 19.43 -21.76%
DY 2.10 6.55 5.11 4.21 3.82 6.59 4.52 -11.98%
P/NAPS 1.51 1.06 1.11 1.28 0.78 0.72 0.87 9.61%

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