[CJCEN] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
14-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 79.15%
YoY- 8.31%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 140,112 69,067 255,813 181,812 111,059 54,601 256,853 -33.31%
PBT 16,799 8,457 27,209 17,271 9,456 5,527 24,861 -23.05%
Tax -5,615 -2,094 -5,638 -5,533 -3,481 -1,694 -8,475 -24.05%
NP 11,184 6,363 21,571 11,738 5,975 3,833 16,386 -22.53%
-
NP to SH 11,121 6,324 22,553 12,677 7,076 4,445 17,614 -26.46%
-
Tax Rate 33.42% 24.76% 20.72% 32.04% 36.81% 30.65% 34.09% -
Total Cost 128,928 62,704 234,242 170,074 105,084 50,768 240,467 -34.07%
-
Net Worth 258,965 258,764 242,706 247,803 240,037 236,105 206,461 16.35%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 6,050 - 12,774 8,030 4,550 - 6,910 -8.50%
Div Payout % 54.41% - 56.64% 63.35% 64.31% - 39.23% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 258,965 258,764 242,706 247,803 240,037 236,105 206,461 16.35%
NOSH 121,011 120,917 116,127 114,723 113,762 110,847 86,385 25.27%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 7.98% 9.21% 8.43% 6.46% 5.38% 7.02% 6.38% -
ROE 4.29% 2.44% 9.29% 5.12% 2.95% 1.88% 8.53% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 115.78 57.12 220.29 158.48 97.62 49.26 297.33 -46.76%
EPS 9.19 5.23 6.87 11.05 6.22 4.01 20.39 -41.30%
DPS 5.00 0.00 11.00 7.00 4.00 0.00 8.00 -26.96%
NAPS 2.14 2.14 2.09 2.16 2.11 2.13 2.39 -7.11%
Adjusted Per Share Value based on latest NOSH - 116,687
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 23.58 11.62 43.05 30.60 18.69 9.19 43.22 -33.30%
EPS 1.87 1.06 3.80 2.13 1.19 0.75 2.96 -26.43%
DPS 1.02 0.00 2.15 1.35 0.77 0.00 1.16 -8.23%
NAPS 0.4358 0.4355 0.4084 0.417 0.4039 0.3973 0.3474 16.36%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 2.46 2.55 2.06 1.74 1.90 1.67 1.74 -
P/RPS 2.12 4.46 0.94 1.10 1.95 3.39 0.59 135.14%
P/EPS 26.77 48.76 10.61 15.75 30.55 41.65 8.53 114.80%
EY 3.74 2.05 9.43 6.35 3.27 2.40 11.72 -53.39%
DY 2.03 0.00 5.34 4.02 2.11 0.00 4.60 -42.12%
P/NAPS 1.15 1.19 0.99 0.81 0.90 0.78 0.73 35.50%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 14/08/14 15/05/14 27/02/14 14/11/13 15/08/13 16/05/13 26/02/13 -
Price 2.52 2.55 2.67 2.02 1.92 1.67 1.61 -
P/RPS 2.18 4.46 1.21 1.27 1.97 3.39 0.54 154.18%
P/EPS 27.42 48.76 13.75 18.28 30.87 41.65 7.90 129.76%
EY 3.65 2.05 7.27 5.47 3.24 2.40 12.66 -56.45%
DY 1.98 0.00 4.12 3.47 2.08 0.00 4.97 -45.94%
P/NAPS 1.18 1.19 1.28 0.94 0.91 0.78 0.67 45.98%

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