[CJCEN] QoQ Quarter Result on 30-Sep-2013 [#3]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
14-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 112.88%
YoY- 41.19%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 71,045 69,067 74,001 70,753 56,458 54,601 64,104 7.11%
PBT 8,342 8,457 9,938 7,815 3,929 5,527 7,964 3.14%
Tax -3,521 -2,094 -105 -2,052 -1,787 -1,694 -2,225 35.91%
NP 4,821 6,363 9,833 5,763 2,142 3,833 5,739 -10.99%
-
NP to SH 4,797 6,324 9,876 5,601 2,631 4,445 5,910 -13.01%
-
Tax Rate 42.21% 24.76% 1.06% 26.26% 45.48% 30.65% 27.94% -
Total Cost 66,224 62,704 64,168 64,990 54,316 50,768 58,365 8.81%
-
Net Worth 258,578 258,764 240,267 252,044 246,729 236,105 214,664 13.24%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 6,041 - 4,805 3,500 4,677 - 3,592 41.55%
Div Payout % 125.94% - 48.66% 62.50% 177.78% - 60.79% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 258,578 258,764 240,267 252,044 246,729 236,105 214,664 13.24%
NOSH 120,831 120,917 120,133 116,687 116,933 110,847 89,817 21.93%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 6.79% 9.21% 13.29% 8.15% 3.79% 7.02% 8.95% -
ROE 1.86% 2.44% 4.11% 2.22% 1.07% 1.88% 2.75% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 58.80 57.12 61.60 60.63 48.28 49.26 71.37 -12.14%
EPS 3.97 5.23 2.94 4.80 2.25 4.01 6.58 -28.66%
DPS 5.00 0.00 4.00 3.00 4.00 0.00 4.00 16.08%
NAPS 2.14 2.14 2.00 2.16 2.11 2.13 2.39 -7.11%
Adjusted Per Share Value based on latest NOSH - 116,687
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 11.96 11.62 12.45 11.91 9.50 9.19 10.79 7.12%
EPS 0.81 1.06 1.66 0.94 0.44 0.75 0.99 -12.55%
DPS 1.02 0.00 0.81 0.59 0.79 0.00 0.60 42.57%
NAPS 0.4351 0.4355 0.4043 0.4242 0.4152 0.3973 0.3612 13.25%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 2.46 2.55 2.06 1.74 1.90 1.67 1.74 -
P/RPS 4.18 4.46 3.34 2.87 3.94 3.39 2.44 43.31%
P/EPS 61.96 48.76 25.06 36.25 84.44 41.65 26.44 76.70%
EY 1.61 2.05 3.99 2.76 1.18 2.40 3.78 -43.47%
DY 2.03 0.00 1.94 1.72 2.11 0.00 2.30 -8.00%
P/NAPS 1.15 1.19 1.03 0.81 0.90 0.78 0.73 35.50%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 14/08/14 15/05/14 27/02/14 14/11/13 15/08/13 16/05/13 26/02/13 -
Price 2.52 2.55 2.67 2.02 1.92 1.67 1.61 -
P/RPS 4.29 4.46 4.33 3.33 3.98 3.39 2.26 53.48%
P/EPS 63.48 48.76 32.48 42.08 85.33 41.65 24.47 89.12%
EY 1.58 2.05 3.08 2.38 1.17 2.40 4.09 -47.04%
DY 1.98 0.00 1.50 1.49 2.08 0.00 2.48 -13.97%
P/NAPS 1.18 1.19 1.34 0.94 0.91 0.78 0.67 45.98%

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