[CJCEN] QoQ Quarter Result on 31-Dec-2014 [#4]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 232.25%
YoY- 72.52%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 76,324 76,287 71,917 65,687 69,433 71,045 69,067 6.88%
PBT 8,517 15,504 9,672 18,411 7,229 8,342 8,457 0.47%
Tax -2,231 -3,547 -2,163 -1,331 -2,088 -3,521 -2,094 4.31%
NP 6,286 11,957 7,509 17,080 5,141 4,821 6,363 -0.80%
-
NP to SH 6,275 11,988 7,473 17,038 5,128 4,797 6,324 -0.51%
-
Tax Rate 26.19% 22.88% 22.36% 7.23% 28.88% 42.21% 24.76% -
Total Cost 70,038 64,330 64,408 48,607 64,292 66,224 62,704 7.64%
-
Net Worth 285,902 284,023 278,405 271,190 260,062 258,578 258,764 6.86%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 5,569 7,377 3,663 3,664 2,441 6,041 - -
Div Payout % 88.76% 61.54% 49.02% 21.51% 47.62% 125.94% - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 285,902 284,023 278,405 271,190 260,062 258,578 258,764 6.86%
NOSH 371,301 368,861 366,323 366,473 122,095 120,831 120,917 111.12%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 8.24% 15.67% 10.44% 26.00% 7.40% 6.79% 9.21% -
ROE 2.19% 4.22% 2.68% 6.28% 1.97% 1.86% 2.44% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 20.56 20.68 19.63 17.92 56.87 58.80 57.12 -49.36%
EPS 1.69 3.25 2.04 4.65 4.20 3.97 5.23 -52.87%
DPS 1.50 2.00 1.00 1.00 2.00 5.00 0.00 -
NAPS 0.77 0.77 0.76 0.74 2.13 2.14 2.14 -49.38%
Adjusted Per Share Value based on latest NOSH - 366,473
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 12.84 12.84 12.10 11.05 11.68 11.96 11.62 6.87%
EPS 1.06 2.02 1.26 2.87 0.86 0.81 1.06 0.00%
DPS 0.94 1.24 0.62 0.62 0.41 1.02 0.00 -
NAPS 0.4811 0.478 0.4685 0.4564 0.4376 0.4351 0.4355 6.85%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.805 0.935 0.72 0.625 2.41 2.46 2.55 -
P/RPS 3.92 4.52 3.67 3.49 4.24 4.18 4.46 -8.23%
P/EPS 47.63 28.77 35.29 13.44 57.38 61.96 48.76 -1.54%
EY 2.10 3.48 2.83 7.44 1.74 1.61 2.05 1.61%
DY 1.86 2.14 1.39 1.60 0.83 2.03 0.00 -
P/NAPS 1.05 1.21 0.95 0.84 1.13 1.15 1.19 -7.99%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 23/11/15 17/08/15 14/05/15 26/02/15 20/11/14 14/08/14 15/05/14 -
Price 0.825 0.83 0.845 0.735 0.685 2.52 2.55 -
P/RPS 4.01 4.01 4.30 4.10 1.20 4.29 4.46 -6.83%
P/EPS 48.82 25.54 41.42 15.81 16.31 63.48 48.76 0.08%
EY 2.05 3.92 2.41 6.33 6.13 1.58 2.05 0.00%
DY 1.82 2.41 1.18 1.36 2.92 1.98 0.00 -
P/NAPS 1.07 1.08 1.11 0.99 0.32 1.18 1.19 -6.83%

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