[CJCEN] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 12.87%
YoY- -41.41%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 242,416 222,118 218,404 256,853 256,998 263,296 261,304 -4.87%
PBT 23,028 18,912 22,108 24,861 22,529 20,328 20,240 8.97%
Tax -7,377 -6,962 -6,776 -8,475 -8,333 -7,468 -5,712 18.57%
NP 15,650 11,950 15,332 16,386 14,196 12,860 14,528 5.07%
-
NP to SH 16,902 14,152 17,780 17,614 15,605 15,474 17,196 -1.14%
-
Tax Rate 32.03% 36.81% 30.65% 34.09% 36.99% 36.74% 28.22% -
Total Cost 226,765 210,168 203,072 240,467 242,802 250,436 246,776 -5.47%
-
Net Worth 247,803 240,037 236,105 206,461 206,290 200,340 202,828 14.27%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 10,707 9,100 - 6,910 4,546 6,705 - -
Div Payout % 63.35% 64.31% - 39.23% 29.13% 43.34% - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 247,803 240,037 236,105 206,461 206,290 200,340 202,828 14.27%
NOSH 114,723 113,762 110,847 86,385 85,243 83,824 80,808 26.29%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 6.46% 5.38% 7.02% 6.38% 5.52% 4.88% 5.56% -
ROE 6.82% 5.90% 7.53% 8.53% 7.56% 7.72% 8.48% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 211.30 195.25 197.03 297.33 301.49 314.10 323.36 -24.67%
EPS 14.73 12.44 16.04 20.39 18.31 18.46 21.28 -21.73%
DPS 9.33 8.00 0.00 8.00 5.33 8.00 0.00 -
NAPS 2.16 2.11 2.13 2.39 2.42 2.39 2.51 -9.51%
Adjusted Per Share Value based on latest NOSH - 89,817
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 40.79 37.38 36.75 43.22 43.25 44.31 43.97 -4.87%
EPS 2.84 2.38 2.99 2.96 2.63 2.60 2.89 -1.15%
DPS 1.80 1.53 0.00 1.16 0.77 1.13 0.00 -
NAPS 0.417 0.4039 0.3973 0.3474 0.3472 0.3371 0.3413 14.27%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.74 1.90 1.67 1.74 1.79 1.84 1.86 -
P/RPS 0.82 0.97 0.85 0.59 0.59 0.59 0.58 25.94%
P/EPS 11.81 15.27 10.41 8.53 9.78 9.97 8.74 22.20%
EY 8.47 6.55 9.60 11.72 10.23 10.03 11.44 -18.14%
DY 5.36 4.21 0.00 4.60 2.98 4.35 0.00 -
P/NAPS 0.81 0.90 0.78 0.73 0.74 0.77 0.74 6.20%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 14/11/13 15/08/13 16/05/13 26/02/13 08/11/12 09/08/12 10/05/12 -
Price 2.02 1.92 1.67 1.61 1.90 1.80 1.80 -
P/RPS 0.96 0.98 0.85 0.54 0.63 0.57 0.56 43.19%
P/EPS 13.71 15.43 10.41 7.90 10.38 9.75 8.46 37.92%
EY 7.29 6.48 9.60 12.66 9.64 10.26 11.82 -27.52%
DY 4.62 4.17 0.00 4.97 2.81 4.44 0.00 -
P/NAPS 0.94 0.91 0.78 0.67 0.79 0.75 0.72 19.43%

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