[CJCEN] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
14-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 19.44%
YoY- 8.31%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 280,224 276,268 255,813 242,416 222,118 218,404 256,853 5.99%
PBT 33,598 33,828 27,209 23,028 18,912 22,108 24,861 22.30%
Tax -11,230 -8,376 -5,638 -7,377 -6,962 -6,776 -8,475 20.70%
NP 22,368 25,452 21,571 15,650 11,950 15,332 16,386 23.12%
-
NP to SH 22,242 25,296 22,553 16,902 14,152 17,780 17,614 16.87%
-
Tax Rate 33.42% 24.76% 20.72% 32.03% 36.81% 30.65% 34.09% -
Total Cost 257,856 250,816 234,242 226,765 210,168 203,072 240,467 4.77%
-
Net Worth 258,965 258,764 242,706 247,803 240,037 236,105 206,461 16.35%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 12,101 - 12,774 10,707 9,100 - 6,910 45.43%
Div Payout % 54.41% - 56.64% 63.35% 64.31% - 39.23% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 258,965 258,764 242,706 247,803 240,037 236,105 206,461 16.35%
NOSH 121,011 120,917 116,127 114,723 113,762 110,847 86,385 25.27%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 7.98% 9.21% 8.43% 6.46% 5.38% 7.02% 6.38% -
ROE 8.59% 9.78% 9.29% 6.82% 5.90% 7.53% 8.53% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 231.57 228.48 220.29 211.30 195.25 197.03 297.33 -15.38%
EPS 18.38 20.92 6.87 14.73 12.44 16.04 20.39 -6.70%
DPS 10.00 0.00 11.00 9.33 8.00 0.00 8.00 16.08%
NAPS 2.14 2.14 2.09 2.16 2.11 2.13 2.39 -7.11%
Adjusted Per Share Value based on latest NOSH - 116,687
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 47.16 46.49 43.05 40.79 37.38 36.75 43.22 6.00%
EPS 3.74 4.26 3.80 2.84 2.38 2.99 2.96 16.92%
DPS 2.04 0.00 2.15 1.80 1.53 0.00 1.16 45.84%
NAPS 0.4358 0.4355 0.4084 0.417 0.4039 0.3973 0.3474 16.36%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 2.46 2.55 2.06 1.74 1.90 1.67 1.74 -
P/RPS 1.06 1.12 0.94 0.82 0.97 0.85 0.59 47.94%
P/EPS 13.38 12.19 10.61 11.81 15.27 10.41 8.53 35.11%
EY 7.47 8.20 9.43 8.47 6.55 9.60 11.72 -25.99%
DY 4.07 0.00 5.34 5.36 4.21 0.00 4.60 -7.85%
P/NAPS 1.15 1.19 0.99 0.81 0.90 0.78 0.73 35.50%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 14/08/14 15/05/14 27/02/14 14/11/13 15/08/13 16/05/13 26/02/13 -
Price 2.52 2.55 2.67 2.02 1.92 1.67 1.61 -
P/RPS 1.09 1.12 1.21 0.96 0.98 0.85 0.54 59.92%
P/EPS 13.71 12.19 13.75 13.71 15.43 10.41 7.90 44.55%
EY 7.29 8.20 7.27 7.29 6.48 9.60 12.66 -30.85%
DY 3.97 0.00 4.12 4.62 4.17 0.00 4.97 -13.94%
P/NAPS 1.18 1.19 1.28 0.94 0.91 0.78 0.67 45.98%

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