[CJCEN] QoQ Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
15-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 12.16%
YoY- 42.27%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 275,232 279,393 280,224 276,268 255,813 242,416 222,118 15.32%
PBT 42,439 32,037 33,598 33,828 27,209 23,028 18,912 71.15%
Tax -9,034 -10,270 -11,230 -8,376 -5,638 -7,377 -6,962 18.91%
NP 33,405 21,766 22,368 25,452 21,571 15,650 11,950 98.06%
-
NP to SH 33,287 21,665 22,242 25,296 22,553 16,902 14,152 76.58%
-
Tax Rate 21.29% 32.06% 33.42% 24.76% 20.72% 32.03% 36.81% -
Total Cost 241,827 257,626 257,856 250,816 234,242 226,765 210,168 9.77%
-
Net Worth 270,116 260,032 258,965 258,764 242,706 247,803 240,037 8.16%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 29,201 11,394 12,101 - 12,774 10,707 9,100 117.09%
Div Payout % 87.73% 52.59% 54.41% - 56.64% 63.35% 64.31% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 270,116 260,032 258,965 258,764 242,706 247,803 240,037 8.16%
NOSH 365,021 122,081 121,011 120,917 116,127 114,723 113,762 117.08%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 12.14% 7.79% 7.98% 9.21% 8.43% 6.46% 5.38% -
ROE 12.32% 8.33% 8.59% 9.78% 9.29% 6.82% 5.90% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 75.40 228.86 231.57 228.48 220.29 211.30 195.25 -46.87%
EPS 9.12 17.75 18.38 20.92 6.87 14.73 12.44 -18.64%
DPS 8.00 9.33 10.00 0.00 11.00 9.33 8.00 0.00%
NAPS 0.74 2.13 2.14 2.14 2.09 2.16 2.11 -50.17%
Adjusted Per Share Value based on latest NOSH - 120,917
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 46.32 47.02 47.16 46.49 43.05 40.79 37.38 15.32%
EPS 5.60 3.65 3.74 4.26 3.80 2.84 2.38 76.62%
DPS 4.91 1.92 2.04 0.00 2.15 1.80 1.53 117.10%
NAPS 0.4546 0.4376 0.4358 0.4355 0.4084 0.417 0.4039 8.17%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.625 2.41 2.46 2.55 2.06 1.74 1.90 -
P/RPS 0.83 1.05 1.06 1.12 0.94 0.82 0.97 -9.84%
P/EPS 6.85 13.58 13.38 12.19 10.61 11.81 15.27 -41.31%
EY 14.59 7.36 7.47 8.20 9.43 8.47 6.55 70.31%
DY 12.80 3.87 4.07 0.00 5.34 5.36 4.21 109.44%
P/NAPS 0.84 1.13 1.15 1.19 0.99 0.81 0.90 -4.48%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 20/11/14 14/08/14 15/05/14 27/02/14 14/11/13 15/08/13 -
Price 0.735 0.685 2.52 2.55 2.67 2.02 1.92 -
P/RPS 0.97 0.30 1.09 1.12 1.21 0.96 0.98 -0.67%
P/EPS 8.06 3.86 13.71 12.19 13.75 13.71 15.43 -35.06%
EY 12.41 25.91 7.29 8.20 7.27 7.29 6.48 54.03%
DY 10.88 13.63 3.97 0.00 4.12 4.62 4.17 89.19%
P/NAPS 0.99 0.32 1.18 1.19 1.28 0.94 0.91 5.76%

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