[CJCEN] QoQ Annualized Quarter 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- 0.85%
YoY- -51.47%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 222,118 218,404 256,853 256,998 263,296 261,304 281,627 -14.64%
PBT 18,912 22,108 24,861 22,529 20,328 20,240 36,237 -35.20%
Tax -6,962 -6,776 -8,475 -8,333 -7,468 -5,712 -6,812 1.46%
NP 11,950 15,332 16,386 14,196 12,860 14,528 29,425 -45.18%
-
NP to SH 14,152 17,780 17,614 15,605 15,474 17,196 30,061 -39.51%
-
Tax Rate 36.81% 30.65% 34.09% 36.99% 36.74% 28.22% 18.80% -
Total Cost 210,168 203,072 240,467 242,802 250,436 246,776 252,202 -11.45%
-
Net Worth 240,037 236,105 206,461 206,290 200,340 202,828 198,112 13.66%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 9,100 - 6,910 4,546 6,705 - 9,547 -3.14%
Div Payout % 64.31% - 39.23% 29.13% 43.34% - 31.76% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 240,037 236,105 206,461 206,290 200,340 202,828 198,112 13.66%
NOSH 113,762 110,847 86,385 85,243 83,824 80,808 79,563 26.94%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 5.38% 7.02% 6.38% 5.52% 4.88% 5.56% 10.45% -
ROE 5.90% 7.53% 8.53% 7.56% 7.72% 8.48% 15.17% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 195.25 197.03 297.33 301.49 314.10 323.36 353.97 -32.76%
EPS 12.44 16.04 20.39 18.31 18.46 21.28 37.79 -52.35%
DPS 8.00 0.00 8.00 5.33 8.00 0.00 12.00 -23.70%
NAPS 2.11 2.13 2.39 2.42 2.39 2.51 2.49 -10.46%
Adjusted Per Share Value based on latest NOSH - 87,960
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 37.38 36.75 43.22 43.25 44.31 43.97 47.39 -14.64%
EPS 2.38 2.99 2.96 2.63 2.60 2.89 5.06 -39.54%
DPS 1.53 0.00 1.16 0.77 1.13 0.00 1.61 -3.34%
NAPS 0.4039 0.3973 0.3474 0.3472 0.3371 0.3413 0.3334 13.65%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.90 1.67 1.74 1.79 1.84 1.86 1.68 -
P/RPS 0.97 0.85 0.59 0.59 0.59 0.58 0.47 62.17%
P/EPS 15.27 10.41 8.53 9.78 9.97 8.74 4.45 127.67%
EY 6.55 9.60 11.72 10.23 10.03 11.44 22.49 -56.09%
DY 4.21 0.00 4.60 2.98 4.35 0.00 7.14 -29.70%
P/NAPS 0.90 0.78 0.73 0.74 0.77 0.74 0.67 21.76%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 15/08/13 16/05/13 26/02/13 08/11/12 09/08/12 10/05/12 23/02/12 -
Price 1.92 1.67 1.61 1.90 1.80 1.80 1.85 -
P/RPS 0.98 0.85 0.54 0.63 0.57 0.56 0.52 52.63%
P/EPS 15.43 10.41 7.90 10.38 9.75 8.46 4.90 114.98%
EY 6.48 9.60 12.66 9.64 10.26 11.82 20.42 -53.50%
DY 4.17 0.00 4.97 2.81 4.44 0.00 6.49 -25.55%
P/NAPS 0.91 0.78 0.67 0.79 0.75 0.72 0.74 14.79%

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