[CJCEN] QoQ Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
14-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -77.55%
YoY- 18.17%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 297,876 224,528 148,204 71,917 275,232 209,545 140,112 65.11%
PBT 41,003 33,693 25,176 9,672 42,439 24,028 16,799 80.98%
Tax -9,024 -7,941 -5,710 -2,163 -9,034 -7,703 -5,615 37.08%
NP 31,979 25,752 19,466 7,509 33,405 16,325 11,184 101.07%
-
NP to SH 31,942 25,736 19,461 7,473 33,287 16,249 11,121 101.67%
-
Tax Rate 22.01% 23.57% 22.68% 22.36% 21.29% 32.06% 33.42% -
Total Cost 265,897 198,776 128,738 64,408 241,827 193,220 128,928 61.80%
-
Net Worth 284,998 283,907 282,735 278,405 270,116 260,032 258,965 6.57%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 20,357 16,591 11,015 3,663 29,201 8,545 6,050 124.05%
Div Payout % 63.73% 64.47% 56.60% 49.02% 87.73% 52.59% 54.41% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 284,998 283,907 282,735 278,405 270,116 260,032 258,965 6.57%
NOSH 370,127 368,710 367,188 366,323 365,021 122,081 121,011 110.28%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 10.74% 11.47% 13.13% 10.44% 12.14% 7.79% 7.98% -
ROE 11.21% 9.06% 6.88% 2.68% 12.32% 6.25% 4.29% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 80.48 60.90 40.36 19.63 75.40 171.64 115.78 -21.47%
EPS 8.63 6.98 5.30 2.04 9.12 13.31 9.19 -4.09%
DPS 5.50 4.50 3.00 1.00 8.00 7.00 5.00 6.54%
NAPS 0.77 0.77 0.77 0.76 0.74 2.13 2.14 -49.31%
Adjusted Per Share Value based on latest NOSH - 366,323
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 50.13 37.78 24.94 12.10 46.32 35.26 23.58 65.10%
EPS 5.38 4.33 3.27 1.26 5.60 2.73 1.87 101.89%
DPS 3.43 2.79 1.85 0.62 4.91 1.44 1.02 123.95%
NAPS 0.4796 0.4778 0.4758 0.4685 0.4546 0.4376 0.4358 6.57%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.835 0.805 0.935 0.72 0.625 2.41 2.46 -
P/RPS 1.04 1.32 2.32 3.67 0.83 1.40 2.12 -37.71%
P/EPS 9.68 11.53 17.64 35.29 6.85 18.11 26.77 -49.15%
EY 10.34 8.67 5.67 2.83 14.59 5.52 3.74 96.62%
DY 6.59 5.59 3.21 1.39 12.80 2.90 2.03 118.77%
P/NAPS 1.08 1.05 1.21 0.95 0.84 1.13 1.15 -4.08%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 23/11/15 17/08/15 14/05/15 26/02/15 20/11/14 14/08/14 -
Price 0.81 0.825 0.83 0.845 0.735 0.685 2.52 -
P/RPS 1.01 1.35 2.06 4.30 0.97 0.40 2.18 -40.04%
P/EPS 9.39 11.82 15.66 41.42 8.06 5.15 27.42 -50.95%
EY 10.65 8.46 6.39 2.41 12.41 19.43 3.65 103.79%
DY 6.79 5.45 3.61 1.18 10.88 10.22 1.98 126.89%
P/NAPS 1.05 1.07 1.08 1.11 0.99 0.32 1.18 -7.46%

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