[CJCEN] QoQ Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
17-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 30.21%
YoY- 74.99%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 278,156 297,876 299,370 296,408 287,668 275,232 279,393 -0.29%
PBT 22,708 41,003 44,924 50,352 38,688 42,439 32,037 -20.48%
Tax -4,800 -9,024 -10,588 -11,420 -8,652 -9,034 -10,270 -39.74%
NP 17,908 31,979 34,336 38,932 30,036 33,405 21,766 -12.18%
-
NP to SH 17,856 31,942 34,314 38,922 29,892 33,287 21,665 -12.08%
-
Tax Rate 21.14% 22.01% 23.57% 22.68% 22.36% 21.29% 32.06% -
Total Cost 260,248 265,897 265,034 257,476 257,632 241,827 257,626 0.67%
-
Net Worth 296,349 284,998 283,907 282,735 278,405 270,116 260,032 9.09%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div 15,005 20,357 22,122 22,031 14,652 29,201 11,394 20.12%
Div Payout % 84.03% 63.73% 64.47% 56.60% 49.02% 87.73% 52.59% -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 296,349 284,998 283,907 282,735 278,405 270,116 260,032 9.09%
NOSH 375,126 370,127 368,710 367,188 366,323 365,021 122,081 111.21%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 6.44% 10.74% 11.47% 13.13% 10.44% 12.14% 7.79% -
ROE 6.03% 11.21% 12.09% 13.77% 10.74% 12.32% 8.33% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 74.15 80.48 81.19 80.72 78.53 75.40 228.86 -52.79%
EPS 4.76 8.63 9.31 10.60 8.16 9.12 17.75 -58.38%
DPS 4.00 5.50 6.00 6.00 4.00 8.00 9.33 -43.11%
NAPS 0.79 0.77 0.77 0.77 0.76 0.74 2.13 -48.34%
Adjusted Per Share Value based on latest NOSH - 368,861
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 46.81 50.13 50.38 49.88 48.41 46.32 47.02 -0.29%
EPS 3.00 5.38 5.77 6.55 5.03 5.60 3.65 -12.24%
DPS 2.53 3.43 3.72 3.71 2.47 4.91 1.92 20.17%
NAPS 0.4987 0.4796 0.4778 0.4758 0.4685 0.4546 0.4376 9.09%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.90 0.835 0.805 0.935 0.72 0.625 2.41 -
P/RPS 1.21 1.04 0.99 1.16 0.92 0.83 1.05 9.90%
P/EPS 18.91 9.68 8.65 8.82 8.82 6.85 13.58 24.67%
EY 5.29 10.34 11.56 11.34 11.33 14.59 7.36 -19.74%
DY 4.44 6.59 7.45 6.42 5.56 12.80 3.87 9.58%
P/NAPS 1.14 1.08 1.05 1.21 0.95 0.84 1.13 0.58%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 16/05/16 25/02/16 23/11/15 17/08/15 14/05/15 26/02/15 20/11/14 -
Price 0.84 0.81 0.825 0.83 0.845 0.735 0.685 -
P/RPS 1.13 1.01 1.02 1.03 1.08 0.97 0.30 141.89%
P/EPS 17.65 9.39 8.86 7.83 10.36 8.06 3.86 175.23%
EY 5.67 10.65 11.28 12.77 9.66 12.41 25.91 -63.65%
DY 4.76 6.79 7.27 7.23 4.73 10.88 13.63 -50.37%
P/NAPS 1.06 1.05 1.07 1.08 1.11 0.99 0.32 122.05%

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