[CJCEN] QoQ Quarter Result on 30-Sep-2014 [#3]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
20-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 6.9%
YoY- -8.44%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 76,287 71,917 65,687 69,433 71,045 69,067 74,001 2.05%
PBT 15,504 9,672 18,411 7,229 8,342 8,457 9,938 34.62%
Tax -3,547 -2,163 -1,331 -2,088 -3,521 -2,094 -105 951.75%
NP 11,957 7,509 17,080 5,141 4,821 6,363 9,833 13.96%
-
NP to SH 11,988 7,473 17,038 5,128 4,797 6,324 9,876 13.83%
-
Tax Rate 22.88% 22.36% 7.23% 28.88% 42.21% 24.76% 1.06% -
Total Cost 64,330 64,408 48,607 64,292 66,224 62,704 64,168 0.16%
-
Net Worth 284,023 278,405 271,190 260,062 258,578 258,764 240,267 11.83%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 7,377 3,663 3,664 2,441 6,041 - 4,805 33.18%
Div Payout % 61.54% 49.02% 21.51% 47.62% 125.94% - 48.66% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 284,023 278,405 271,190 260,062 258,578 258,764 240,267 11.83%
NOSH 368,861 366,323 366,473 122,095 120,831 120,917 120,133 111.68%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 15.67% 10.44% 26.00% 7.40% 6.79% 9.21% 13.29% -
ROE 4.22% 2.68% 6.28% 1.97% 1.86% 2.44% 4.11% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 20.68 19.63 17.92 56.87 58.80 57.12 61.60 -51.79%
EPS 3.25 2.04 4.65 4.20 3.97 5.23 2.94 6.93%
DPS 2.00 1.00 1.00 2.00 5.00 0.00 4.00 -37.08%
NAPS 0.77 0.76 0.74 2.13 2.14 2.14 2.00 -47.16%
Adjusted Per Share Value based on latest NOSH - 122,095
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 12.84 12.10 11.05 11.68 11.96 11.62 12.45 2.08%
EPS 2.02 1.26 2.87 0.86 0.81 1.06 1.66 14.02%
DPS 1.24 0.62 0.62 0.41 1.02 0.00 0.81 32.93%
NAPS 0.478 0.4685 0.4564 0.4376 0.4351 0.4355 0.4043 11.84%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.935 0.72 0.625 2.41 2.46 2.55 2.06 -
P/RPS 4.52 3.67 3.49 4.24 4.18 4.46 3.34 22.41%
P/EPS 28.77 35.29 13.44 57.38 61.96 48.76 25.06 9.66%
EY 3.48 2.83 7.44 1.74 1.61 2.05 3.99 -8.73%
DY 2.14 1.39 1.60 0.83 2.03 0.00 1.94 6.77%
P/NAPS 1.21 0.95 0.84 1.13 1.15 1.19 1.03 11.36%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 17/08/15 14/05/15 26/02/15 20/11/14 14/08/14 15/05/14 27/02/14 -
Price 0.83 0.845 0.735 0.685 2.52 2.55 2.67 -
P/RPS 4.01 4.30 4.10 1.20 4.29 4.46 4.33 -5.00%
P/EPS 25.54 41.42 15.81 16.31 63.48 48.76 32.48 -14.84%
EY 3.92 2.41 6.33 6.13 1.58 2.05 3.08 17.49%
DY 2.41 1.18 1.36 2.92 1.98 0.00 1.50 37.29%
P/NAPS 1.08 1.11 0.99 0.32 1.18 1.19 1.34 -13.42%

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