[CJCEN] QoQ Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
20-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 46.11%
YoY- 28.18%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 148,204 71,917 275,232 209,545 140,112 69,067 255,813 -30.57%
PBT 25,176 9,672 42,439 24,028 16,799 8,457 27,209 -5.05%
Tax -5,710 -2,163 -9,034 -7,703 -5,615 -2,094 -5,638 0.85%
NP 19,466 7,509 33,405 16,325 11,184 6,363 21,571 -6.63%
-
NP to SH 19,461 7,473 33,287 16,249 11,121 6,324 22,553 -9.38%
-
Tax Rate 22.68% 22.36% 21.29% 32.06% 33.42% 24.76% 20.72% -
Total Cost 128,738 64,408 241,827 193,220 128,928 62,704 234,242 -32.97%
-
Net Worth 282,735 278,405 270,116 260,032 258,965 258,764 242,706 10.74%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 11,015 3,663 29,201 8,545 6,050 - 12,774 -9.42%
Div Payout % 56.60% 49.02% 87.73% 52.59% 54.41% - 56.64% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 282,735 278,405 270,116 260,032 258,965 258,764 242,706 10.74%
NOSH 367,188 366,323 365,021 122,081 121,011 120,917 116,127 115.88%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 13.13% 10.44% 12.14% 7.79% 7.98% 9.21% 8.43% -
ROE 6.88% 2.68% 12.32% 6.25% 4.29% 2.44% 9.29% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 40.36 19.63 75.40 171.64 115.78 57.12 220.29 -67.84%
EPS 5.30 2.04 9.12 13.31 9.19 5.23 6.87 -15.92%
DPS 3.00 1.00 8.00 7.00 5.00 0.00 11.00 -58.04%
NAPS 0.77 0.76 0.74 2.13 2.14 2.14 2.09 -48.70%
Adjusted Per Share Value based on latest NOSH - 122,095
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 24.94 12.10 46.32 35.26 23.58 11.62 43.05 -30.57%
EPS 3.27 1.26 5.60 2.73 1.87 1.06 3.80 -9.55%
DPS 1.85 0.62 4.91 1.44 1.02 0.00 2.15 -9.55%
NAPS 0.4758 0.4685 0.4546 0.4376 0.4358 0.4355 0.4084 10.75%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.935 0.72 0.625 2.41 2.46 2.55 2.06 -
P/RPS 2.32 3.67 0.83 1.40 2.12 4.46 0.94 82.93%
P/EPS 17.64 35.29 6.85 18.11 26.77 48.76 10.61 40.47%
EY 5.67 2.83 14.59 5.52 3.74 2.05 9.43 -28.82%
DY 3.21 1.39 12.80 2.90 2.03 0.00 5.34 -28.83%
P/NAPS 1.21 0.95 0.84 1.13 1.15 1.19 0.99 14.35%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 17/08/15 14/05/15 26/02/15 20/11/14 14/08/14 15/05/14 27/02/14 -
Price 0.83 0.845 0.735 0.685 2.52 2.55 2.67 -
P/RPS 2.06 4.30 0.97 0.40 2.18 4.46 1.21 42.71%
P/EPS 15.66 41.42 8.06 5.15 27.42 48.76 13.75 9.08%
EY 6.39 2.41 12.41 19.43 3.65 2.05 7.27 -8.26%
DY 3.61 1.18 10.88 10.22 1.98 0.00 4.12 -8.45%
P/NAPS 1.08 1.11 0.99 0.32 1.18 1.19 1.28 -10.73%

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