[CJCEN] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
15-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -71.96%
YoY- 42.27%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 275,232 209,545 140,112 69,067 255,813 181,812 111,059 82.82%
PBT 42,439 24,028 16,799 8,457 27,209 17,271 9,456 171.34%
Tax -9,034 -7,703 -5,615 -2,094 -5,638 -5,533 -3,481 88.52%
NP 33,405 16,325 11,184 6,363 21,571 11,738 5,975 214.01%
-
NP to SH 33,287 16,249 11,121 6,324 22,553 12,677 7,076 179.96%
-
Tax Rate 21.29% 32.06% 33.42% 24.76% 20.72% 32.04% 36.81% -
Total Cost 241,827 193,220 128,928 62,704 234,242 170,074 105,084 74.04%
-
Net Worth 270,116 260,032 258,965 258,764 242,706 247,803 240,037 8.16%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 29,201 8,545 6,050 - 12,774 8,030 4,550 244.18%
Div Payout % 87.73% 52.59% 54.41% - 56.64% 63.35% 64.31% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 270,116 260,032 258,965 258,764 242,706 247,803 240,037 8.16%
NOSH 365,021 122,081 121,011 120,917 116,127 114,723 113,762 117.08%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 12.14% 7.79% 7.98% 9.21% 8.43% 6.46% 5.38% -
ROE 12.32% 6.25% 4.29% 2.44% 9.29% 5.12% 2.95% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 75.40 171.64 115.78 57.12 220.29 158.48 97.62 -15.77%
EPS 9.12 13.31 9.19 5.23 6.87 11.05 6.22 28.97%
DPS 8.00 7.00 5.00 0.00 11.00 7.00 4.00 58.53%
NAPS 0.74 2.13 2.14 2.14 2.09 2.16 2.11 -50.17%
Adjusted Per Share Value based on latest NOSH - 120,917
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 46.32 35.26 23.58 11.62 43.05 30.60 18.69 82.83%
EPS 5.60 2.73 1.87 1.06 3.80 2.13 1.19 180.02%
DPS 4.91 1.44 1.02 0.00 2.15 1.35 0.77 242.71%
NAPS 0.4546 0.4376 0.4358 0.4355 0.4084 0.417 0.4039 8.17%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.625 2.41 2.46 2.55 2.06 1.74 1.90 -
P/RPS 0.83 1.40 2.12 4.46 0.94 1.10 1.95 -43.32%
P/EPS 6.85 18.11 26.77 48.76 10.61 15.75 30.55 -62.99%
EY 14.59 5.52 3.74 2.05 9.43 6.35 3.27 170.28%
DY 12.80 2.90 2.03 0.00 5.34 4.02 2.11 231.53%
P/NAPS 0.84 1.13 1.15 1.19 0.99 0.81 0.90 -4.48%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 20/11/14 14/08/14 15/05/14 27/02/14 14/11/13 15/08/13 -
Price 0.735 0.685 2.52 2.55 2.67 2.02 1.92 -
P/RPS 0.97 0.40 2.18 4.46 1.21 1.27 1.97 -37.56%
P/EPS 8.06 5.15 27.42 48.76 13.75 18.28 30.87 -59.04%
EY 12.41 19.43 3.65 2.05 7.27 5.47 3.24 144.20%
DY 10.88 10.22 1.98 0.00 4.12 3.47 2.08 200.42%
P/NAPS 0.99 0.32 1.18 1.19 1.28 0.94 0.91 5.76%

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