[CJCEN] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 50.5%
YoY- -41.41%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 181,812 111,059 54,601 256,853 192,749 131,648 65,326 97.73%
PBT 17,271 9,456 5,527 24,861 16,897 10,164 5,060 126.52%
Tax -5,533 -3,481 -1,694 -8,475 -6,250 -3,734 -1,428 146.48%
NP 11,738 5,975 3,833 16,386 10,647 6,430 3,632 118.43%
-
NP to SH 12,677 7,076 4,445 17,614 11,704 7,737 4,299 105.50%
-
Tax Rate 32.04% 36.81% 30.65% 34.09% 36.99% 36.74% 28.22% -
Total Cost 170,074 105,084 50,768 240,467 182,102 125,218 61,694 96.48%
-
Net Worth 247,803 240,037 236,105 206,461 206,290 200,340 202,828 14.27%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 8,030 4,550 - 6,910 3,409 3,352 - -
Div Payout % 63.35% 64.31% - 39.23% 29.13% 43.34% - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 247,803 240,037 236,105 206,461 206,290 200,340 202,828 14.27%
NOSH 114,723 113,762 110,847 86,385 85,243 83,824 80,808 26.29%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 6.46% 5.38% 7.02% 6.38% 5.52% 4.88% 5.56% -
ROE 5.12% 2.95% 1.88% 8.53% 5.67% 3.86% 2.12% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 158.48 97.62 49.26 297.33 226.11 157.05 80.84 56.57%
EPS 11.05 6.22 4.01 20.39 13.73 9.23 5.32 62.71%
DPS 7.00 4.00 0.00 8.00 4.00 4.00 0.00 -
NAPS 2.16 2.11 2.13 2.39 2.42 2.39 2.51 -9.51%
Adjusted Per Share Value based on latest NOSH - 89,817
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 30.60 18.69 9.19 43.22 32.44 22.15 10.99 97.79%
EPS 2.13 1.19 0.75 2.96 1.97 1.30 0.72 105.94%
DPS 1.35 0.77 0.00 1.16 0.57 0.56 0.00 -
NAPS 0.417 0.4039 0.3973 0.3474 0.3472 0.3371 0.3413 14.27%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.74 1.90 1.67 1.74 1.79 1.84 1.86 -
P/RPS 1.10 1.95 3.39 0.59 0.79 1.17 2.30 -38.81%
P/EPS 15.75 30.55 41.65 8.53 13.04 19.93 34.96 -41.20%
EY 6.35 3.27 2.40 11.72 7.67 5.02 2.86 70.10%
DY 4.02 2.11 0.00 4.60 2.23 2.17 0.00 -
P/NAPS 0.81 0.90 0.78 0.73 0.74 0.77 0.74 6.20%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 14/11/13 15/08/13 16/05/13 26/02/13 08/11/12 09/08/12 10/05/12 -
Price 2.02 1.92 1.67 1.61 1.90 1.80 1.80 -
P/RPS 1.27 1.97 3.39 0.54 0.84 1.15 2.23 -31.26%
P/EPS 18.28 30.87 41.65 7.90 13.84 19.50 33.83 -33.63%
EY 5.47 3.24 2.40 12.66 7.23 5.13 2.96 50.53%
DY 3.47 2.08 0.00 4.97 2.11 2.22 0.00 -
P/NAPS 0.94 0.91 0.78 0.67 0.79 0.75 0.72 19.43%

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