[CJCEN] QoQ Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
16-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 0.94%
YoY- 3.4%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 255,813 242,416 222,118 218,404 256,853 256,998 263,296 -1.89%
PBT 27,209 23,028 18,912 22,108 24,861 22,529 20,328 21.38%
Tax -5,638 -7,377 -6,962 -6,776 -8,475 -8,333 -7,468 -17.04%
NP 21,571 15,650 11,950 15,332 16,386 14,196 12,860 41.04%
-
NP to SH 22,553 16,902 14,152 17,780 17,614 15,605 15,474 28.46%
-
Tax Rate 20.72% 32.03% 36.81% 30.65% 34.09% 36.99% 36.74% -
Total Cost 234,242 226,765 210,168 203,072 240,467 242,802 250,436 -4.34%
-
Net Worth 242,706 247,803 240,037 236,105 206,461 206,290 200,340 13.60%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 12,774 10,707 9,100 - 6,910 4,546 6,705 53.50%
Div Payout % 56.64% 63.35% 64.31% - 39.23% 29.13% 43.34% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 242,706 247,803 240,037 236,105 206,461 206,290 200,340 13.60%
NOSH 116,127 114,723 113,762 110,847 86,385 85,243 83,824 24.19%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 8.43% 6.46% 5.38% 7.02% 6.38% 5.52% 4.88% -
ROE 9.29% 6.82% 5.90% 7.53% 8.53% 7.56% 7.72% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 220.29 211.30 195.25 197.03 297.33 301.49 314.10 -21.01%
EPS 6.87 14.73 12.44 16.04 20.39 18.31 18.46 -48.16%
DPS 11.00 9.33 8.00 0.00 8.00 5.33 8.00 23.58%
NAPS 2.09 2.16 2.11 2.13 2.39 2.42 2.39 -8.53%
Adjusted Per Share Value based on latest NOSH - 110,847
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 43.05 40.79 37.38 36.75 43.22 43.25 44.31 -1.89%
EPS 3.80 2.84 2.38 2.99 2.96 2.63 2.60 28.69%
DPS 2.15 1.80 1.53 0.00 1.16 0.77 1.13 53.36%
NAPS 0.4084 0.417 0.4039 0.3973 0.3474 0.3472 0.3371 13.60%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 2.06 1.74 1.90 1.67 1.74 1.79 1.84 -
P/RPS 0.94 0.82 0.97 0.85 0.59 0.59 0.59 36.29%
P/EPS 10.61 11.81 15.27 10.41 8.53 9.78 9.97 4.22%
EY 9.43 8.47 6.55 9.60 11.72 10.23 10.03 -4.01%
DY 5.34 5.36 4.21 0.00 4.60 2.98 4.35 14.60%
P/NAPS 0.99 0.81 0.90 0.78 0.73 0.74 0.77 18.18%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 14/11/13 15/08/13 16/05/13 26/02/13 08/11/12 09/08/12 -
Price 2.67 2.02 1.92 1.67 1.61 1.90 1.80 -
P/RPS 1.21 0.96 0.98 0.85 0.54 0.63 0.57 64.94%
P/EPS 13.75 13.71 15.43 10.41 7.90 10.38 9.75 25.67%
EY 7.27 7.29 6.48 9.60 12.66 9.64 10.26 -20.47%
DY 4.12 4.62 4.17 0.00 4.97 2.81 4.44 -4.85%
P/NAPS 1.28 0.94 0.91 0.78 0.67 0.79 0.75 42.67%

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