[CJCEN] QoQ Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
15-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -20.4%
YoY- -8.54%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 276,268 255,813 242,416 222,118 218,404 256,853 256,998 4.94%
PBT 33,828 27,209 23,028 18,912 22,108 24,861 22,529 31.15%
Tax -8,376 -5,638 -7,377 -6,962 -6,776 -8,475 -8,333 0.34%
NP 25,452 21,571 15,650 11,950 15,332 16,386 14,196 47.63%
-
NP to SH 25,296 22,553 16,902 14,152 17,780 17,614 15,605 38.03%
-
Tax Rate 24.76% 20.72% 32.03% 36.81% 30.65% 34.09% 36.99% -
Total Cost 250,816 234,242 226,765 210,168 203,072 240,467 242,802 2.19%
-
Net Worth 258,764 242,706 247,803 240,037 236,105 206,461 206,290 16.32%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 12,774 10,707 9,100 - 6,910 4,546 -
Div Payout % - 56.64% 63.35% 64.31% - 39.23% 29.13% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 258,764 242,706 247,803 240,037 236,105 206,461 206,290 16.32%
NOSH 120,917 116,127 114,723 113,762 110,847 86,385 85,243 26.27%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 9.21% 8.43% 6.46% 5.38% 7.02% 6.38% 5.52% -
ROE 9.78% 9.29% 6.82% 5.90% 7.53% 8.53% 7.56% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 228.48 220.29 211.30 195.25 197.03 297.33 301.49 -16.89%
EPS 20.92 6.87 14.73 12.44 16.04 20.39 18.31 9.29%
DPS 0.00 11.00 9.33 8.00 0.00 8.00 5.33 -
NAPS 2.14 2.09 2.16 2.11 2.13 2.39 2.42 -7.87%
Adjusted Per Share Value based on latest NOSH - 116,933
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 46.49 43.05 40.79 37.38 36.75 43.22 43.25 4.93%
EPS 4.26 3.80 2.84 2.38 2.99 2.96 2.63 37.96%
DPS 0.00 2.15 1.80 1.53 0.00 1.16 0.77 -
NAPS 0.4355 0.4084 0.417 0.4039 0.3973 0.3474 0.3472 16.32%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 2.55 2.06 1.74 1.90 1.67 1.74 1.79 -
P/RPS 1.12 0.94 0.82 0.97 0.85 0.59 0.59 53.37%
P/EPS 12.19 10.61 11.81 15.27 10.41 8.53 9.78 15.83%
EY 8.20 9.43 8.47 6.55 9.60 11.72 10.23 -13.72%
DY 0.00 5.34 5.36 4.21 0.00 4.60 2.98 -
P/NAPS 1.19 0.99 0.81 0.90 0.78 0.73 0.74 37.29%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 15/05/14 27/02/14 14/11/13 15/08/13 16/05/13 26/02/13 08/11/12 -
Price 2.55 2.67 2.02 1.92 1.67 1.61 1.90 -
P/RPS 1.12 1.21 0.96 0.98 0.85 0.54 0.63 46.80%
P/EPS 12.19 13.75 13.71 15.43 10.41 7.90 10.38 11.32%
EY 8.20 7.27 7.29 6.48 9.60 12.66 9.64 -10.23%
DY 0.00 4.12 4.62 4.17 0.00 4.97 2.81 -
P/NAPS 1.19 1.28 0.94 0.91 0.78 0.67 0.79 31.43%

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