[CJCEN] QoQ Quarter Result on 30-Jun-2013 [#2]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
15-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -40.81%
YoY- -23.47%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 69,067 74,001 70,753 56,458 54,601 64,104 61,101 8.52%
PBT 8,457 9,938 7,815 3,929 5,527 7,964 6,733 16.43%
Tax -2,094 -105 -2,052 -1,787 -1,694 -2,225 -2,516 -11.53%
NP 6,363 9,833 5,763 2,142 3,833 5,739 4,217 31.58%
-
NP to SH 6,324 9,876 5,601 2,631 4,445 5,910 3,967 36.50%
-
Tax Rate 24.76% 1.06% 26.26% 45.48% 30.65% 27.94% 37.37% -
Total Cost 62,704 64,168 64,990 54,316 50,768 58,365 56,884 6.71%
-
Net Worth 258,764 240,267 252,044 246,729 236,105 214,664 212,863 13.91%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 4,805 3,500 4,677 - 3,592 - -
Div Payout % - 48.66% 62.50% 177.78% - 60.79% - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 258,764 240,267 252,044 246,729 236,105 214,664 212,863 13.91%
NOSH 120,917 120,133 116,687 116,933 110,847 89,817 87,960 23.65%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 9.21% 13.29% 8.15% 3.79% 7.02% 8.95% 6.90% -
ROE 2.44% 4.11% 2.22% 1.07% 1.88% 2.75% 1.86% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 57.12 61.60 60.63 48.28 49.26 71.37 69.46 -12.23%
EPS 5.23 2.94 4.80 2.25 4.01 6.58 4.51 10.38%
DPS 0.00 4.00 3.00 4.00 0.00 4.00 0.00 -
NAPS 2.14 2.00 2.16 2.11 2.13 2.39 2.42 -7.87%
Adjusted Per Share Value based on latest NOSH - 116,933
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 11.62 12.45 11.91 9.50 9.19 10.79 10.28 8.51%
EPS 1.06 1.66 0.94 0.44 0.75 0.99 0.67 35.81%
DPS 0.00 0.81 0.59 0.79 0.00 0.60 0.00 -
NAPS 0.4355 0.4043 0.4242 0.4152 0.3973 0.3612 0.3582 13.92%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 2.55 2.06 1.74 1.90 1.67 1.74 1.79 -
P/RPS 4.46 3.34 2.87 3.94 3.39 2.44 2.58 44.08%
P/EPS 48.76 25.06 36.25 84.44 41.65 26.44 39.69 14.72%
EY 2.05 3.99 2.76 1.18 2.40 3.78 2.52 -12.86%
DY 0.00 1.94 1.72 2.11 0.00 2.30 0.00 -
P/NAPS 1.19 1.03 0.81 0.90 0.78 0.73 0.74 37.29%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 15/05/14 27/02/14 14/11/13 15/08/13 16/05/13 26/02/13 08/11/12 -
Price 2.55 2.67 2.02 1.92 1.67 1.61 1.90 -
P/RPS 4.46 4.33 3.33 3.98 3.39 2.26 2.74 38.41%
P/EPS 48.76 32.48 42.08 85.33 41.65 24.47 42.13 10.24%
EY 2.05 3.08 2.38 1.17 2.40 4.09 2.37 -9.22%
DY 0.00 1.50 1.49 2.08 0.00 2.48 0.00 -
P/NAPS 1.19 1.34 0.94 0.91 0.78 0.67 0.79 31.43%

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