[CJCEN] QoQ TTM Result on 30-Sep-2012 [#3]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
08-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -22.18%
YoY- -45.75%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 236,264 246,128 256,853 253,896 272,234 280,161 281,627 -11.05%
PBT 24,153 25,328 24,861 23,017 27,430 33,297 36,237 -23.71%
Tax -8,222 -8,741 -8,475 -6,615 -6,353 -6,474 -6,812 13.37%
NP 15,931 16,587 16,386 16,402 21,077 26,823 29,425 -33.59%
-
NP to SH 16,953 17,760 17,614 17,646 22,674 27,918 30,061 -31.76%
-
Tax Rate 34.04% 34.51% 34.09% 28.74% 23.16% 19.44% 18.80% -
Total Cost 220,333 229,541 240,467 237,494 251,157 253,338 252,202 -8.61%
-
Net Worth 246,729 236,105 214,664 212,863 207,495 202,828 200,446 14.86%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 8,270 7,065 7,065 9,107 9,107 9,588 9,588 -9.39%
Div Payout % 48.78% 39.78% 40.11% 51.61% 40.17% 34.35% 31.90% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 246,729 236,105 214,664 212,863 207,495 202,828 200,446 14.86%
NOSH 116,933 110,847 89,817 87,960 86,818 80,808 80,500 28.29%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 6.74% 6.74% 6.38% 6.46% 7.74% 9.57% 10.45% -
ROE 6.87% 7.52% 8.21% 8.29% 10.93% 13.76% 15.00% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 202.05 222.04 285.97 288.65 313.57 346.70 349.84 -30.67%
EPS 14.50 16.02 19.61 20.06 26.12 34.55 37.34 -46.80%
DPS 7.07 6.37 7.87 10.35 10.49 11.87 11.91 -29.38%
NAPS 2.11 2.13 2.39 2.42 2.39 2.51 2.49 -10.46%
Adjusted Per Share Value based on latest NOSH - 87,960
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 39.76 41.42 43.22 42.73 45.81 47.15 47.39 -11.05%
EPS 2.85 2.99 2.96 2.97 3.82 4.70 5.06 -31.82%
DPS 1.39 1.19 1.19 1.53 1.53 1.61 1.61 -9.33%
NAPS 0.4152 0.3973 0.3612 0.3582 0.3492 0.3413 0.3373 14.87%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.90 1.67 1.74 1.79 1.84 1.86 1.68 -
P/RPS 0.94 0.75 0.61 0.62 0.59 0.54 0.48 56.59%
P/EPS 13.11 10.42 8.87 8.92 7.05 5.38 4.50 104.11%
EY 7.63 9.59 11.27 11.21 14.19 18.57 22.23 -51.01%
DY 3.72 3.82 4.52 5.78 5.70 6.38 7.09 -34.97%
P/NAPS 0.90 0.78 0.73 0.74 0.77 0.74 0.67 21.76%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 15/08/13 16/05/13 26/02/13 08/11/12 09/08/12 10/05/12 23/02/12 -
Price 1.92 1.67 1.61 1.90 1.80 1.80 1.85 -
P/RPS 0.95 0.75 0.56 0.66 0.57 0.52 0.53 47.61%
P/EPS 13.24 10.42 8.21 9.47 6.89 5.21 4.95 92.80%
EY 7.55 9.59 12.18 10.56 14.51 19.19 20.19 -48.12%
DY 3.68 3.82 4.89 5.45 5.83 6.59 6.44 -31.16%
P/NAPS 0.91 0.78 0.67 0.79 0.75 0.72 0.74 14.79%

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