[CJCEN] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
16-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -24.79%
YoY- 3.4%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 74,001 70,753 56,458 54,601 64,104 61,101 66,322 7.55%
PBT 9,938 7,815 3,929 5,527 7,964 6,733 5,104 55.73%
Tax -105 -2,052 -1,787 -1,694 -2,225 -2,516 -2,306 -87.17%
NP 9,833 5,763 2,142 3,833 5,739 4,217 2,798 130.62%
-
NP to SH 9,876 5,601 2,631 4,445 5,910 3,967 3,438 101.68%
-
Tax Rate 1.06% 26.26% 45.48% 30.65% 27.94% 37.37% 45.18% -
Total Cost 64,168 64,990 54,316 50,768 58,365 56,884 63,524 0.67%
-
Net Worth 240,267 252,044 246,729 236,105 214,664 212,863 207,495 10.24%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 4,805 3,500 4,677 - 3,592 - 3,472 24.11%
Div Payout % 48.66% 62.50% 177.78% - 60.79% - 101.01% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 240,267 252,044 246,729 236,105 214,664 212,863 207,495 10.24%
NOSH 120,133 116,687 116,933 110,847 89,817 87,960 86,818 24.10%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 13.29% 8.15% 3.79% 7.02% 8.95% 6.90% 4.22% -
ROE 4.11% 2.22% 1.07% 1.88% 2.75% 1.86% 1.66% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 61.60 60.63 48.28 49.26 71.37 69.46 76.39 -13.33%
EPS 2.94 4.80 2.25 4.01 6.58 4.51 3.96 -17.96%
DPS 4.00 3.00 4.00 0.00 4.00 0.00 4.00 0.00%
NAPS 2.00 2.16 2.11 2.13 2.39 2.42 2.39 -11.16%
Adjusted Per Share Value based on latest NOSH - 110,847
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 12.45 11.91 9.50 9.19 10.79 10.28 11.16 7.54%
EPS 1.66 0.94 0.44 0.75 0.99 0.67 0.58 101.19%
DPS 0.81 0.59 0.79 0.00 0.60 0.00 0.58 24.86%
NAPS 0.4043 0.4242 0.4152 0.3973 0.3612 0.3582 0.3492 10.23%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 2.06 1.74 1.90 1.67 1.74 1.79 1.84 -
P/RPS 3.34 2.87 3.94 3.39 2.44 2.58 2.41 24.23%
P/EPS 25.06 36.25 84.44 41.65 26.44 39.69 46.46 -33.66%
EY 3.99 2.76 1.18 2.40 3.78 2.52 2.15 50.84%
DY 1.94 1.72 2.11 0.00 2.30 0.00 2.17 -7.17%
P/NAPS 1.03 0.81 0.90 0.78 0.73 0.74 0.77 21.33%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 14/11/13 15/08/13 16/05/13 26/02/13 08/11/12 09/08/12 -
Price 2.67 2.02 1.92 1.67 1.61 1.90 1.80 -
P/RPS 4.33 3.33 3.98 3.39 2.26 2.74 2.36 49.70%
P/EPS 32.48 42.08 85.33 41.65 24.47 42.13 45.45 -20.01%
EY 3.08 2.38 1.17 2.40 4.09 2.37 2.20 25.06%
DY 1.50 1.49 2.08 0.00 2.48 0.00 2.22 -22.94%
P/NAPS 1.34 0.94 0.91 0.78 0.67 0.79 0.75 47.08%

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