[CJCEN] QoQ Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
20-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -2.59%
YoY- 28.18%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 296,408 287,668 275,232 279,393 280,224 276,268 255,813 10.34%
PBT 50,352 38,688 42,439 32,037 33,598 33,828 27,209 50.90%
Tax -11,420 -8,652 -9,034 -10,270 -11,230 -8,376 -5,638 60.29%
NP 38,932 30,036 33,405 21,766 22,368 25,452 21,571 48.39%
-
NP to SH 38,922 29,892 33,287 21,665 22,242 25,296 22,553 44.02%
-
Tax Rate 22.68% 22.36% 21.29% 32.06% 33.42% 24.76% 20.72% -
Total Cost 257,476 257,632 241,827 257,626 257,856 250,816 234,242 6.52%
-
Net Worth 282,735 278,405 270,116 260,032 258,965 258,764 242,706 10.74%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 22,031 14,652 29,201 11,394 12,101 - 12,774 43.95%
Div Payout % 56.60% 49.02% 87.73% 52.59% 54.41% - 56.64% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 282,735 278,405 270,116 260,032 258,965 258,764 242,706 10.74%
NOSH 367,188 366,323 365,021 122,081 121,011 120,917 116,127 115.88%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 13.13% 10.44% 12.14% 7.79% 7.98% 9.21% 8.43% -
ROE 13.77% 10.74% 12.32% 8.33% 8.59% 9.78% 9.29% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 80.72 78.53 75.40 228.86 231.57 228.48 220.29 -48.88%
EPS 10.60 8.16 9.12 17.75 18.38 20.92 6.87 33.63%
DPS 6.00 4.00 8.00 9.33 10.00 0.00 11.00 -33.31%
NAPS 0.77 0.76 0.74 2.13 2.14 2.14 2.09 -48.70%
Adjusted Per Share Value based on latest NOSH - 122,095
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 49.88 48.41 46.32 47.02 47.16 46.49 43.05 10.34%
EPS 6.55 5.03 5.60 3.65 3.74 4.26 3.80 43.90%
DPS 3.71 2.47 4.91 1.92 2.04 0.00 2.15 44.00%
NAPS 0.4758 0.4685 0.4546 0.4376 0.4358 0.4355 0.4084 10.75%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.935 0.72 0.625 2.41 2.46 2.55 2.06 -
P/RPS 1.16 0.92 0.83 1.05 1.06 1.12 0.94 15.09%
P/EPS 8.82 8.82 6.85 13.58 13.38 12.19 10.61 -11.61%
EY 11.34 11.33 14.59 7.36 7.47 8.20 9.43 13.12%
DY 6.42 5.56 12.80 3.87 4.07 0.00 5.34 13.10%
P/NAPS 1.21 0.95 0.84 1.13 1.15 1.19 0.99 14.35%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 17/08/15 14/05/15 26/02/15 20/11/14 14/08/14 15/05/14 27/02/14 -
Price 0.83 0.845 0.735 0.685 2.52 2.55 2.67 -
P/RPS 1.03 1.08 0.97 0.30 1.09 1.12 1.21 -10.20%
P/EPS 7.83 10.36 8.06 3.86 13.71 12.19 13.75 -31.36%
EY 12.77 9.66 12.41 25.91 7.29 8.20 7.27 45.73%
DY 7.23 4.73 10.88 13.63 3.97 0.00 4.12 45.63%
P/NAPS 1.08 1.11 0.99 0.32 1.18 1.19 1.28 -10.73%

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