[CJCEN] QoQ Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 33.43%
YoY- 28.04%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 279,393 280,224 276,268 255,813 242,416 222,118 218,404 17.82%
PBT 32,037 33,598 33,828 27,209 23,028 18,912 22,108 28.02%
Tax -10,270 -11,230 -8,376 -5,638 -7,377 -6,962 -6,776 31.91%
NP 21,766 22,368 25,452 21,571 15,650 11,950 15,332 26.28%
-
NP to SH 21,665 22,242 25,296 22,553 16,902 14,152 17,780 14.06%
-
Tax Rate 32.06% 33.42% 24.76% 20.72% 32.03% 36.81% 30.65% -
Total Cost 257,626 257,856 250,816 234,242 226,765 210,168 203,072 17.17%
-
Net Worth 260,032 258,965 258,764 242,706 247,803 240,037 236,105 6.64%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 11,394 12,101 - 12,774 10,707 9,100 - -
Div Payout % 52.59% 54.41% - 56.64% 63.35% 64.31% - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 260,032 258,965 258,764 242,706 247,803 240,037 236,105 6.64%
NOSH 122,081 121,011 120,917 116,127 114,723 113,762 110,847 6.64%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 7.79% 7.98% 9.21% 8.43% 6.46% 5.38% 7.02% -
ROE 8.33% 8.59% 9.78% 9.29% 6.82% 5.90% 7.53% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 228.86 231.57 228.48 220.29 211.30 195.25 197.03 10.48%
EPS 17.75 18.38 20.92 6.87 14.73 12.44 16.04 6.97%
DPS 9.33 10.00 0.00 11.00 9.33 8.00 0.00 -
NAPS 2.13 2.14 2.14 2.09 2.16 2.11 2.13 0.00%
Adjusted Per Share Value based on latest NOSH - 120,133
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 47.02 47.16 46.49 43.05 40.79 37.38 36.75 17.83%
EPS 3.65 3.74 4.26 3.80 2.84 2.38 2.99 14.20%
DPS 1.92 2.04 0.00 2.15 1.80 1.53 0.00 -
NAPS 0.4376 0.4358 0.4355 0.4084 0.417 0.4039 0.3973 6.64%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 2.41 2.46 2.55 2.06 1.74 1.90 1.67 -
P/RPS 1.05 1.06 1.12 0.94 0.82 0.97 0.85 15.11%
P/EPS 13.58 13.38 12.19 10.61 11.81 15.27 10.41 19.37%
EY 7.36 7.47 8.20 9.43 8.47 6.55 9.60 -16.21%
DY 3.87 4.07 0.00 5.34 5.36 4.21 0.00 -
P/NAPS 1.13 1.15 1.19 0.99 0.81 0.90 0.78 28.00%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 20/11/14 14/08/14 15/05/14 27/02/14 14/11/13 15/08/13 16/05/13 -
Price 0.685 2.52 2.55 2.67 2.02 1.92 1.67 -
P/RPS 0.30 1.09 1.12 1.21 0.96 0.98 0.85 -50.02%
P/EPS 3.86 13.71 12.19 13.75 13.71 15.43 10.41 -48.35%
EY 25.91 7.29 8.20 7.27 7.29 6.48 9.60 93.73%
DY 13.63 3.97 0.00 4.12 4.62 4.17 0.00 -
P/NAPS 0.32 1.18 1.19 1.28 0.94 0.91 0.78 -44.75%

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