[CJCEN] QoQ Quarter Result on 31-Mar-2014 [#1]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
15-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -35.97%
YoY- 42.27%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 65,687 69,433 71,045 69,067 74,001 70,753 56,458 10.59%
PBT 18,411 7,229 8,342 8,457 9,938 7,815 3,929 179.23%
Tax -1,331 -2,088 -3,521 -2,094 -105 -2,052 -1,787 -17.78%
NP 17,080 5,141 4,821 6,363 9,833 5,763 2,142 297.62%
-
NP to SH 17,038 5,128 4,797 6,324 9,876 5,601 2,631 246.24%
-
Tax Rate 7.23% 28.88% 42.21% 24.76% 1.06% 26.26% 45.48% -
Total Cost 48,607 64,292 66,224 62,704 64,168 64,990 54,316 -7.11%
-
Net Worth 271,190 260,062 258,578 258,764 240,267 252,044 246,729 6.48%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 3,664 2,441 6,041 - 4,805 3,500 4,677 -14.98%
Div Payout % 21.51% 47.62% 125.94% - 48.66% 62.50% 177.78% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 271,190 260,062 258,578 258,764 240,267 252,044 246,729 6.48%
NOSH 366,473 122,095 120,831 120,917 120,133 116,687 116,933 113.71%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 26.00% 7.40% 6.79% 9.21% 13.29% 8.15% 3.79% -
ROE 6.28% 1.97% 1.86% 2.44% 4.11% 2.22% 1.07% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 17.92 56.87 58.80 57.12 61.60 60.63 48.28 -48.25%
EPS 4.65 4.20 3.97 5.23 2.94 4.80 2.25 62.03%
DPS 1.00 2.00 5.00 0.00 4.00 3.00 4.00 -60.21%
NAPS 0.74 2.13 2.14 2.14 2.00 2.16 2.11 -50.17%
Adjusted Per Share Value based on latest NOSH - 120,917
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 11.05 11.68 11.96 11.62 12.45 11.91 9.50 10.57%
EPS 2.87 0.86 0.81 1.06 1.66 0.94 0.44 247.91%
DPS 0.62 0.41 1.02 0.00 0.81 0.59 0.79 -14.87%
NAPS 0.4564 0.4376 0.4351 0.4355 0.4043 0.4242 0.4152 6.49%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.625 2.41 2.46 2.55 2.06 1.74 1.90 -
P/RPS 3.49 4.24 4.18 4.46 3.34 2.87 3.94 -7.74%
P/EPS 13.44 57.38 61.96 48.76 25.06 36.25 84.44 -70.53%
EY 7.44 1.74 1.61 2.05 3.99 2.76 1.18 240.15%
DY 1.60 0.83 2.03 0.00 1.94 1.72 2.11 -16.80%
P/NAPS 0.84 1.13 1.15 1.19 1.03 0.81 0.90 -4.48%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 20/11/14 14/08/14 15/05/14 27/02/14 14/11/13 15/08/13 -
Price 0.735 0.685 2.52 2.55 2.67 2.02 1.92 -
P/RPS 4.10 1.20 4.29 4.46 4.33 3.33 3.98 1.99%
P/EPS 15.81 16.31 63.48 48.76 32.48 42.08 85.33 -67.39%
EY 6.33 6.13 1.58 2.05 3.08 2.38 1.17 207.23%
DY 1.36 2.92 1.98 0.00 1.50 1.49 2.08 -24.60%
P/NAPS 0.99 0.32 1.18 1.19 1.34 0.94 0.91 5.76%

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