[CJCEN] QoQ TTM Result on 31-Dec-2012 [#4]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -0.18%
YoY- -41.41%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 245,916 236,264 246,128 256,853 253,896 272,234 280,161 -8.31%
PBT 25,235 24,153 25,328 24,861 23,017 27,430 33,297 -16.86%
Tax -7,758 -8,222 -8,741 -8,475 -6,615 -6,353 -6,474 12.80%
NP 17,477 15,931 16,587 16,386 16,402 21,077 26,823 -24.82%
-
NP to SH 18,587 16,953 17,760 17,614 17,646 22,674 27,918 -23.73%
-
Tax Rate 30.74% 34.04% 34.51% 34.09% 28.74% 23.16% 19.44% -
Total Cost 228,439 220,333 229,541 240,467 237,494 251,157 253,338 -6.65%
-
Net Worth 252,044 246,729 236,105 214,664 212,863 207,495 202,828 15.56%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 11,770 8,270 7,065 7,065 9,107 9,107 9,588 14.63%
Div Payout % 63.33% 48.78% 39.78% 40.11% 51.61% 40.17% 34.35% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 252,044 246,729 236,105 214,664 212,863 207,495 202,828 15.56%
NOSH 116,687 116,933 110,847 89,817 87,960 86,818 80,808 27.72%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 7.11% 6.74% 6.74% 6.38% 6.46% 7.74% 9.57% -
ROE 7.37% 6.87% 7.52% 8.21% 8.29% 10.93% 13.76% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 210.75 202.05 222.04 285.97 288.65 313.57 346.70 -28.21%
EPS 15.93 14.50 16.02 19.61 20.06 26.12 34.55 -40.28%
DPS 10.09 7.07 6.37 7.87 10.35 10.49 11.87 -10.25%
NAPS 2.16 2.11 2.13 2.39 2.42 2.39 2.51 -9.51%
Adjusted Per Share Value based on latest NOSH - 89,817
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 41.38 39.76 41.42 43.22 42.73 45.81 47.15 -8.32%
EPS 3.13 2.85 2.99 2.96 2.97 3.82 4.70 -23.72%
DPS 1.98 1.39 1.19 1.19 1.53 1.53 1.61 14.77%
NAPS 0.4242 0.4152 0.3973 0.3612 0.3582 0.3492 0.3413 15.58%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.74 1.90 1.67 1.74 1.79 1.84 1.86 -
P/RPS 0.83 0.94 0.75 0.61 0.62 0.59 0.54 33.15%
P/EPS 10.92 13.11 10.42 8.87 8.92 7.05 5.38 60.24%
EY 9.15 7.63 9.59 11.27 11.21 14.19 18.57 -37.58%
DY 5.80 3.72 3.82 4.52 5.78 5.70 6.38 -6.15%
P/NAPS 0.81 0.90 0.78 0.73 0.74 0.77 0.74 6.20%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 14/11/13 15/08/13 16/05/13 26/02/13 08/11/12 09/08/12 10/05/12 -
Price 2.02 1.92 1.67 1.61 1.90 1.80 1.80 -
P/RPS 0.96 0.95 0.75 0.56 0.66 0.57 0.52 50.43%
P/EPS 12.68 13.24 10.42 8.21 9.47 6.89 5.21 80.83%
EY 7.89 7.55 9.59 12.18 10.56 14.51 19.19 -44.67%
DY 4.99 3.68 3.82 4.89 5.45 5.83 6.59 -16.90%
P/NAPS 0.94 0.91 0.78 0.67 0.79 0.75 0.72 19.43%

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