[CJCEN] QoQ Quarter Result on 31-Dec-2012 [#4]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 48.98%
YoY- -0.54%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 70,753 56,458 54,601 64,104 61,101 66,322 65,326 5.45%
PBT 7,815 3,929 5,527 7,964 6,733 5,104 5,060 33.57%
Tax -2,052 -1,787 -1,694 -2,225 -2,516 -2,306 -1,428 27.31%
NP 5,763 2,142 3,833 5,739 4,217 2,798 3,632 36.00%
-
NP to SH 5,601 2,631 4,445 5,910 3,967 3,438 4,299 19.26%
-
Tax Rate 26.26% 45.48% 30.65% 27.94% 37.37% 45.18% 28.22% -
Total Cost 64,990 54,316 50,768 58,365 56,884 63,524 61,694 3.52%
-
Net Worth 252,044 246,729 236,105 214,664 212,863 207,495 202,828 15.56%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 3,500 4,677 - 3,592 - 3,472 - -
Div Payout % 62.50% 177.78% - 60.79% - 101.01% - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 252,044 246,729 236,105 214,664 212,863 207,495 202,828 15.56%
NOSH 116,687 116,933 110,847 89,817 87,960 86,818 80,808 27.72%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 8.15% 3.79% 7.02% 8.95% 6.90% 4.22% 5.56% -
ROE 2.22% 1.07% 1.88% 2.75% 1.86% 1.66% 2.12% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 60.63 48.28 49.26 71.37 69.46 76.39 80.84 -17.43%
EPS 4.80 2.25 4.01 6.58 4.51 3.96 5.32 -6.62%
DPS 3.00 4.00 0.00 4.00 0.00 4.00 0.00 -
NAPS 2.16 2.11 2.13 2.39 2.42 2.39 2.51 -9.51%
Adjusted Per Share Value based on latest NOSH - 89,817
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 11.91 9.50 9.19 10.79 10.28 11.16 10.99 5.50%
EPS 0.94 0.44 0.75 0.99 0.67 0.58 0.72 19.43%
DPS 0.59 0.79 0.00 0.60 0.00 0.58 0.00 -
NAPS 0.4242 0.4152 0.3973 0.3612 0.3582 0.3492 0.3413 15.58%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.74 1.90 1.67 1.74 1.79 1.84 1.86 -
P/RPS 2.87 3.94 3.39 2.44 2.58 2.41 2.30 15.88%
P/EPS 36.25 84.44 41.65 26.44 39.69 46.46 34.96 2.44%
EY 2.76 1.18 2.40 3.78 2.52 2.15 2.86 -2.34%
DY 1.72 2.11 0.00 2.30 0.00 2.17 0.00 -
P/NAPS 0.81 0.90 0.78 0.73 0.74 0.77 0.74 6.20%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 14/11/13 15/08/13 16/05/13 26/02/13 08/11/12 09/08/12 10/05/12 -
Price 2.02 1.92 1.67 1.61 1.90 1.80 1.80 -
P/RPS 3.33 3.98 3.39 2.26 2.74 2.36 2.23 30.61%
P/EPS 42.08 85.33 41.65 24.47 42.13 45.45 33.83 15.64%
EY 2.38 1.17 2.40 4.09 2.37 2.20 2.96 -13.52%
DY 1.49 2.08 0.00 2.48 0.00 2.22 0.00 -
P/NAPS 0.94 0.91 0.78 0.67 0.79 0.75 0.72 19.43%

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