[CJCEN] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
10-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -85.7%
YoY- -33.27%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 256,853 192,749 131,648 65,326 281,627 220,480 141,041 48.85%
PBT 24,861 16,897 10,164 5,060 36,237 30,117 18,971 19.65%
Tax -8,475 -6,250 -3,734 -1,428 -6,812 -6,447 -4,193 59.52%
NP 16,386 10,647 6,430 3,632 29,425 23,670 14,778 7.09%
-
NP to SH 17,614 11,704 7,737 4,299 30,061 24,119 15,124 10.64%
-
Tax Rate 34.09% 36.99% 36.74% 28.22% 18.80% 21.41% 22.10% -
Total Cost 240,467 182,102 125,218 61,694 252,202 196,810 126,263 53.34%
-
Net Worth 206,461 206,290 200,340 202,828 198,112 190,955 186,287 7.06%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 6,910 3,409 3,352 - 9,547 3,961 3,946 45.03%
Div Payout % 39.23% 29.13% 43.34% - 31.76% 16.43% 26.10% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 206,461 206,290 200,340 202,828 198,112 190,955 186,287 7.06%
NOSH 86,385 85,243 83,824 80,808 79,563 79,234 78,935 6.16%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 6.38% 5.52% 4.88% 5.56% 10.45% 10.74% 10.48% -
ROE 8.53% 5.67% 3.86% 2.12% 15.17% 12.63% 8.12% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 297.33 226.11 157.05 80.84 353.97 278.26 178.68 40.20%
EPS 20.39 13.73 9.23 5.32 37.79 30.44 19.16 4.21%
DPS 8.00 4.00 4.00 0.00 12.00 5.00 5.00 36.60%
NAPS 2.39 2.42 2.39 2.51 2.49 2.41 2.36 0.84%
Adjusted Per Share Value based on latest NOSH - 80,808
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 43.22 32.44 22.15 10.99 47.39 37.10 23.74 48.82%
EPS 2.96 1.97 1.30 0.72 5.06 4.06 2.55 10.40%
DPS 1.16 0.57 0.56 0.00 1.61 0.67 0.66 45.38%
NAPS 0.3474 0.3472 0.3371 0.3413 0.3334 0.3213 0.3135 7.05%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.74 1.79 1.84 1.86 1.68 1.60 1.72 -
P/RPS 0.59 0.79 1.17 2.30 0.47 0.57 0.96 -27.60%
P/EPS 8.53 13.04 19.93 34.96 4.45 5.26 8.98 -3.35%
EY 11.72 7.67 5.02 2.86 22.49 19.03 11.14 3.42%
DY 4.60 2.23 2.17 0.00 7.14 3.13 2.91 35.51%
P/NAPS 0.73 0.74 0.77 0.74 0.67 0.66 0.73 0.00%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 08/11/12 09/08/12 10/05/12 23/02/12 10/11/11 16/08/11 -
Price 1.61 1.90 1.80 1.80 1.85 1.65 1.70 -
P/RPS 0.54 0.84 1.15 2.23 0.52 0.59 0.95 -31.26%
P/EPS 7.90 13.84 19.50 33.83 4.90 5.42 8.87 -7.39%
EY 12.66 7.23 5.13 2.96 20.42 18.45 11.27 8.02%
DY 4.97 2.11 2.22 0.00 6.49 3.03 2.94 41.68%
P/NAPS 0.67 0.79 0.75 0.72 0.74 0.68 0.72 -4.66%

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