[CJCEN] QoQ Quarter Result on 31-Mar-2012 [#1]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
10-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -27.65%
YoY- -33.27%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 64,104 61,101 66,322 65,326 61,147 79,439 74,249 -9.28%
PBT 7,964 6,733 5,104 5,060 6,120 11,146 10,971 -19.15%
Tax -2,225 -2,516 -2,306 -1,428 -365 -2,254 -2,427 -5.60%
NP 5,739 4,217 2,798 3,632 5,755 8,892 8,544 -23.20%
-
NP to SH 5,910 3,967 3,438 4,299 5,942 8,995 8,682 -22.52%
-
Tax Rate 27.94% 37.37% 45.18% 28.22% 5.96% 20.22% 22.12% -
Total Cost 58,365 56,884 63,524 61,694 55,392 70,547 65,705 -7.56%
-
Net Worth 214,664 212,863 207,495 202,828 200,446 192,521 186,607 9.74%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 3,592 - 3,472 - 5,635 - 3,953 -6.15%
Div Payout % 60.79% - 101.01% - 94.83% - 45.54% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 214,664 212,863 207,495 202,828 200,446 192,521 186,607 9.74%
NOSH 89,817 87,960 86,818 80,808 80,500 79,884 79,071 8.82%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 8.95% 6.90% 4.22% 5.56% 9.41% 11.19% 11.51% -
ROE 2.75% 1.86% 1.66% 2.12% 2.96% 4.67% 4.65% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 71.37 69.46 76.39 80.84 75.96 99.44 93.90 -16.64%
EPS 6.58 4.51 3.96 5.32 7.38 11.26 10.98 -28.80%
DPS 4.00 0.00 4.00 0.00 7.00 0.00 5.00 -13.76%
NAPS 2.39 2.42 2.39 2.51 2.49 2.41 2.36 0.84%
Adjusted Per Share Value based on latest NOSH - 80,808
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 10.79 10.28 11.16 10.99 10.29 13.37 12.49 -9.25%
EPS 0.99 0.67 0.58 0.72 1.00 1.51 1.46 -22.72%
DPS 0.60 0.00 0.58 0.00 0.95 0.00 0.67 -7.06%
NAPS 0.3612 0.3582 0.3492 0.3413 0.3373 0.324 0.314 9.73%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.74 1.79 1.84 1.86 1.68 1.60 1.72 -
P/RPS 2.44 2.58 2.41 2.30 2.21 1.61 1.83 21.03%
P/EPS 26.44 39.69 46.46 34.96 22.76 14.21 15.66 41.56%
EY 3.78 2.52 2.15 2.86 4.39 7.04 6.38 -29.34%
DY 2.30 0.00 2.17 0.00 4.17 0.00 2.91 -14.45%
P/NAPS 0.73 0.74 0.77 0.74 0.67 0.66 0.73 0.00%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 08/11/12 09/08/12 10/05/12 23/02/12 10/11/11 16/08/11 -
Price 1.61 1.90 1.80 1.80 1.85 1.65 1.70 -
P/RPS 2.26 2.74 2.36 2.23 2.44 1.66 1.81 15.87%
P/EPS 24.47 42.13 45.45 33.83 25.06 14.65 15.48 35.51%
EY 4.09 2.37 2.20 2.96 3.99 6.82 6.46 -26.16%
DY 2.48 0.00 2.22 0.00 3.78 0.00 2.94 -10.67%
P/NAPS 0.67 0.79 0.75 0.72 0.74 0.68 0.72 -4.66%

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