[CJCEN] QoQ TTM Result on 30-Jun-2012 [#2]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
09-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -18.78%
YoY- -28.33%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 246,128 256,853 253,896 272,234 280,161 281,627 284,218 -9.13%
PBT 25,328 24,861 23,017 27,430 33,297 36,237 39,094 -25.10%
Tax -8,741 -8,475 -6,615 -6,353 -6,474 -6,812 -7,148 14.33%
NP 16,587 16,386 16,402 21,077 26,823 29,425 31,946 -35.37%
-
NP to SH 17,760 17,614 17,646 22,674 27,918 30,061 32,526 -33.17%
-
Tax Rate 34.51% 34.09% 28.74% 23.16% 19.44% 18.80% 18.28% -
Total Cost 229,541 240,467 237,494 251,157 253,338 252,202 252,272 -6.09%
-
Net Worth 236,105 214,664 212,863 207,495 202,828 200,446 192,521 14.55%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 7,065 7,065 9,107 9,107 9,588 9,588 7,105 -0.37%
Div Payout % 39.78% 40.11% 51.61% 40.17% 34.35% 31.90% 21.84% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 236,105 214,664 212,863 207,495 202,828 200,446 192,521 14.55%
NOSH 110,847 89,817 87,960 86,818 80,808 80,500 79,884 24.38%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 6.74% 6.38% 6.46% 7.74% 9.57% 10.45% 11.24% -
ROE 7.52% 8.21% 8.29% 10.93% 13.76% 15.00% 16.89% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 222.04 285.97 288.65 313.57 346.70 349.84 355.79 -26.95%
EPS 16.02 19.61 20.06 26.12 34.55 37.34 40.72 -46.27%
DPS 6.37 7.87 10.35 10.49 11.87 11.91 9.00 -20.56%
NAPS 2.13 2.39 2.42 2.39 2.51 2.49 2.41 -7.89%
Adjusted Per Share Value based on latest NOSH - 86,818
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 41.42 43.22 42.73 45.81 47.15 47.39 47.83 -9.13%
EPS 2.99 2.96 2.97 3.82 4.70 5.06 5.47 -33.12%
DPS 1.19 1.19 1.53 1.53 1.61 1.61 1.20 -0.55%
NAPS 0.3973 0.3612 0.3582 0.3492 0.3413 0.3373 0.324 14.55%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 1.67 1.74 1.79 1.84 1.86 1.68 1.60 -
P/RPS 0.75 0.61 0.62 0.59 0.54 0.48 0.45 40.52%
P/EPS 10.42 8.87 8.92 7.05 5.38 4.50 3.93 91.45%
EY 9.59 11.27 11.21 14.19 18.57 22.23 25.45 -47.79%
DY 3.82 4.52 5.78 5.70 6.38 7.09 5.63 -22.76%
P/NAPS 0.78 0.73 0.74 0.77 0.74 0.67 0.66 11.76%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 16/05/13 26/02/13 08/11/12 09/08/12 10/05/12 23/02/12 10/11/11 -
Price 1.67 1.61 1.90 1.80 1.80 1.85 1.65 -
P/RPS 0.75 0.56 0.66 0.57 0.52 0.53 0.46 38.48%
P/EPS 10.42 8.21 9.47 6.89 5.21 4.95 4.05 87.65%
EY 9.59 12.18 10.56 14.51 19.19 20.19 24.68 -46.71%
DY 3.82 4.89 5.45 5.83 6.59 6.44 5.45 -21.07%
P/NAPS 0.78 0.67 0.79 0.75 0.72 0.74 0.68 9.56%

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