[CJCEN] QoQ Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
09-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 79.97%
YoY- -48.84%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 54,601 256,853 192,749 131,648 65,326 281,627 220,480 -60.53%
PBT 5,527 24,861 16,897 10,164 5,060 36,237 30,117 -67.67%
Tax -1,694 -8,475 -6,250 -3,734 -1,428 -6,812 -6,447 -58.94%
NP 3,833 16,386 10,647 6,430 3,632 29,425 23,670 -70.25%
-
NP to SH 4,445 17,614 11,704 7,737 4,299 30,061 24,119 -67.58%
-
Tax Rate 30.65% 34.09% 36.99% 36.74% 28.22% 18.80% 21.41% -
Total Cost 50,768 240,467 182,102 125,218 61,694 252,202 196,810 -59.44%
-
Net Worth 236,105 206,461 206,290 200,340 202,828 198,112 190,955 15.18%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 6,910 3,409 3,352 - 9,547 3,961 -
Div Payout % - 39.23% 29.13% 43.34% - 31.76% 16.43% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 236,105 206,461 206,290 200,340 202,828 198,112 190,955 15.18%
NOSH 110,847 86,385 85,243 83,824 80,808 79,563 79,234 25.06%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 7.02% 6.38% 5.52% 4.88% 5.56% 10.45% 10.74% -
ROE 1.88% 8.53% 5.67% 3.86% 2.12% 15.17% 12.63% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 49.26 297.33 226.11 157.05 80.84 353.97 278.26 -68.43%
EPS 4.01 20.39 13.73 9.23 5.32 37.79 30.44 -74.07%
DPS 0.00 8.00 4.00 4.00 0.00 12.00 5.00 -
NAPS 2.13 2.39 2.42 2.39 2.51 2.49 2.41 -7.89%
Adjusted Per Share Value based on latest NOSH - 86,818
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 9.19 43.22 32.44 22.15 10.99 47.39 37.10 -60.52%
EPS 0.75 2.96 1.97 1.30 0.72 5.06 4.06 -67.53%
DPS 0.00 1.16 0.57 0.56 0.00 1.61 0.67 -
NAPS 0.3973 0.3474 0.3472 0.3371 0.3413 0.3334 0.3213 15.19%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 1.67 1.74 1.79 1.84 1.86 1.68 1.60 -
P/RPS 3.39 0.59 0.79 1.17 2.30 0.47 0.57 227.90%
P/EPS 41.65 8.53 13.04 19.93 34.96 4.45 5.26 296.77%
EY 2.40 11.72 7.67 5.02 2.86 22.49 19.03 -74.81%
DY 0.00 4.60 2.23 2.17 0.00 7.14 3.13 -
P/NAPS 0.78 0.73 0.74 0.77 0.74 0.67 0.66 11.76%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 16/05/13 26/02/13 08/11/12 09/08/12 10/05/12 23/02/12 10/11/11 -
Price 1.67 1.61 1.90 1.80 1.80 1.85 1.65 -
P/RPS 3.39 0.54 0.84 1.15 2.23 0.52 0.59 220.45%
P/EPS 41.65 7.90 13.84 19.50 33.83 4.90 5.42 288.93%
EY 2.40 12.66 7.23 5.13 2.96 20.42 18.45 -74.29%
DY 0.00 4.97 2.11 2.22 0.00 6.49 3.03 -
P/NAPS 0.78 0.67 0.79 0.75 0.72 0.74 0.68 9.56%

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