[CJCEN] QoQ Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
14-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -10.2%
YoY- 18.17%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 297,876 299,370 296,408 287,668 275,232 279,393 280,224 4.14%
PBT 41,003 44,924 50,352 38,688 42,439 32,037 33,598 14.15%
Tax -9,024 -10,588 -11,420 -8,652 -9,034 -10,270 -11,230 -13.53%
NP 31,979 34,336 38,932 30,036 33,405 21,766 22,368 26.82%
-
NP to SH 31,942 34,314 38,922 29,892 33,287 21,665 22,242 27.20%
-
Tax Rate 22.01% 23.57% 22.68% 22.36% 21.29% 32.06% 33.42% -
Total Cost 265,897 265,034 257,476 257,632 241,827 257,626 257,856 2.06%
-
Net Worth 284,998 283,907 282,735 278,405 270,116 260,032 258,965 6.57%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 20,357 22,122 22,031 14,652 29,201 11,394 12,101 41.31%
Div Payout % 63.73% 64.47% 56.60% 49.02% 87.73% 52.59% 54.41% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 284,998 283,907 282,735 278,405 270,116 260,032 258,965 6.57%
NOSH 370,127 368,710 367,188 366,323 365,021 122,081 121,011 110.28%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 10.74% 11.47% 13.13% 10.44% 12.14% 7.79% 7.98% -
ROE 11.21% 12.09% 13.77% 10.74% 12.32% 8.33% 8.59% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 80.48 81.19 80.72 78.53 75.40 228.86 231.57 -50.47%
EPS 8.63 9.31 10.60 8.16 9.12 17.75 18.38 -39.50%
DPS 5.50 6.00 6.00 4.00 8.00 9.33 10.00 -32.79%
NAPS 0.77 0.77 0.77 0.76 0.74 2.13 2.14 -49.31%
Adjusted Per Share Value based on latest NOSH - 366,323
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 50.13 50.38 49.88 48.41 46.32 47.02 47.16 4.14%
EPS 5.38 5.77 6.55 5.03 5.60 3.65 3.74 27.34%
DPS 3.43 3.72 3.71 2.47 4.91 1.92 2.04 41.26%
NAPS 0.4796 0.4778 0.4758 0.4685 0.4546 0.4376 0.4358 6.57%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.835 0.805 0.935 0.72 0.625 2.41 2.46 -
P/RPS 1.04 0.99 1.16 0.92 0.83 1.05 1.06 -1.25%
P/EPS 9.68 8.65 8.82 8.82 6.85 13.58 13.38 -19.36%
EY 10.34 11.56 11.34 11.33 14.59 7.36 7.47 24.12%
DY 6.59 7.45 6.42 5.56 12.80 3.87 4.07 37.76%
P/NAPS 1.08 1.05 1.21 0.95 0.84 1.13 1.15 -4.08%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 23/11/15 17/08/15 14/05/15 26/02/15 20/11/14 14/08/14 -
Price 0.81 0.825 0.83 0.845 0.735 0.685 2.52 -
P/RPS 1.01 1.02 1.03 1.08 0.97 0.30 1.09 -4.94%
P/EPS 9.39 8.86 7.83 10.36 8.06 3.86 13.71 -22.24%
EY 10.65 11.28 12.77 9.66 12.41 25.91 7.29 28.66%
DY 6.79 7.27 7.23 4.73 10.88 13.63 3.97 42.87%
P/NAPS 1.05 1.07 1.08 1.11 0.99 0.32 1.18 -7.46%

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