[CJCEN] QoQ Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
08-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 51.27%
YoY- -51.47%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 111,059 54,601 256,853 192,749 131,648 65,326 281,627 -46.25%
PBT 9,456 5,527 24,861 16,897 10,164 5,060 36,237 -59.19%
Tax -3,481 -1,694 -8,475 -6,250 -3,734 -1,428 -6,812 -36.10%
NP 5,975 3,833 16,386 10,647 6,430 3,632 29,425 -65.48%
-
NP to SH 7,076 4,445 17,614 11,704 7,737 4,299 30,061 -61.91%
-
Tax Rate 36.81% 30.65% 34.09% 36.99% 36.74% 28.22% 18.80% -
Total Cost 105,084 50,768 240,467 182,102 125,218 61,694 252,202 -44.24%
-
Net Worth 240,037 236,105 206,461 206,290 200,340 202,828 198,112 13.66%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 4,550 - 6,910 3,409 3,352 - 9,547 -39.01%
Div Payout % 64.31% - 39.23% 29.13% 43.34% - 31.76% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 240,037 236,105 206,461 206,290 200,340 202,828 198,112 13.66%
NOSH 113,762 110,847 86,385 85,243 83,824 80,808 79,563 26.94%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 5.38% 7.02% 6.38% 5.52% 4.88% 5.56% 10.45% -
ROE 2.95% 1.88% 8.53% 5.67% 3.86% 2.12% 15.17% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 97.62 49.26 297.33 226.11 157.05 80.84 353.97 -57.66%
EPS 6.22 4.01 20.39 13.73 9.23 5.32 37.79 -69.99%
DPS 4.00 0.00 8.00 4.00 4.00 0.00 12.00 -51.95%
NAPS 2.11 2.13 2.39 2.42 2.39 2.51 2.49 -10.46%
Adjusted Per Share Value based on latest NOSH - 87,960
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 18.69 9.19 43.22 32.44 22.15 10.99 47.39 -46.25%
EPS 1.19 0.75 2.96 1.97 1.30 0.72 5.06 -61.93%
DPS 0.77 0.00 1.16 0.57 0.56 0.00 1.61 -38.87%
NAPS 0.4039 0.3973 0.3474 0.3472 0.3371 0.3413 0.3334 13.65%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.90 1.67 1.74 1.79 1.84 1.86 1.68 -
P/RPS 1.95 3.39 0.59 0.79 1.17 2.30 0.47 158.42%
P/EPS 30.55 41.65 8.53 13.04 19.93 34.96 4.45 261.64%
EY 3.27 2.40 11.72 7.67 5.02 2.86 22.49 -72.38%
DY 2.11 0.00 4.60 2.23 2.17 0.00 7.14 -55.66%
P/NAPS 0.90 0.78 0.73 0.74 0.77 0.74 0.67 21.76%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 15/08/13 16/05/13 26/02/13 08/11/12 09/08/12 10/05/12 23/02/12 -
Price 1.92 1.67 1.61 1.90 1.80 1.80 1.85 -
P/RPS 1.97 3.39 0.54 0.84 1.15 2.23 0.52 143.21%
P/EPS 30.87 41.65 7.90 13.84 19.50 33.83 4.90 241.49%
EY 3.24 2.40 12.66 7.23 5.13 2.96 20.42 -70.72%
DY 2.08 0.00 4.97 2.11 2.22 0.00 6.49 -53.20%
P/NAPS 0.91 0.78 0.67 0.79 0.75 0.72 0.74 14.79%

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