[CJCEN] QoQ TTM Result on 31-Dec-2014 [#4]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 27.41%
YoY- 47.59%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 290,215 283,324 278,082 275,232 283,546 284,866 270,279 4.85%
PBT 52,104 50,816 43,654 42,439 33,966 34,552 30,139 43.99%
Tax -9,272 -9,129 -9,103 -9,034 -7,808 -7,772 -6,038 33.06%
NP 42,832 41,687 34,551 33,405 26,158 26,780 24,101 46.66%
-
NP to SH 42,774 41,627 34,436 33,287 26,125 26,598 24,432 45.21%
-
Tax Rate 17.80% 17.96% 20.85% 21.29% 22.99% 22.49% 20.03% -
Total Cost 247,383 241,637 243,531 241,827 257,388 258,086 246,178 0.32%
-
Net Worth 285,902 284,023 278,405 271,190 244,190 241,662 241,835 11.79%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 20,274 17,147 15,811 12,148 13,288 14,347 12,983 34.56%
Div Payout % 47.40% 41.19% 45.92% 36.50% 50.87% 53.94% 53.14% -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 285,902 284,023 278,405 271,190 244,190 241,662 241,835 11.79%
NOSH 371,301 368,861 366,323 366,473 122,095 120,831 120,917 111.12%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 14.76% 14.71% 12.42% 12.14% 9.23% 9.40% 8.92% -
ROE 14.96% 14.66% 12.37% 12.27% 10.70% 11.01% 10.10% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 78.16 76.81 75.91 75.10 232.23 235.76 223.52 -50.33%
EPS 11.52 11.29 9.40 9.08 21.40 22.01 20.21 -31.22%
DPS 5.50 4.65 4.32 3.31 11.00 11.87 10.74 -35.96%
NAPS 0.77 0.77 0.76 0.74 2.00 2.00 2.00 -47.04%
Adjusted Per Share Value based on latest NOSH - 366,473
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 48.84 47.68 46.80 46.32 47.72 47.94 45.48 4.86%
EPS 7.20 7.01 5.80 5.60 4.40 4.48 4.11 45.27%
DPS 3.41 2.89 2.66 2.04 2.24 2.41 2.18 34.71%
NAPS 0.4811 0.478 0.4685 0.4564 0.4109 0.4067 0.407 11.78%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.805 0.935 0.72 0.625 2.41 2.46 2.55 -
P/RPS 1.03 1.22 0.95 0.83 1.04 1.04 1.14 -6.53%
P/EPS 6.99 8.29 7.66 6.88 11.26 11.18 12.62 -32.53%
EY 14.31 12.07 13.06 14.53 8.88 8.95 7.92 48.29%
DY 6.83 4.97 5.99 5.30 4.56 4.83 4.21 38.02%
P/NAPS 1.05 1.21 0.95 0.84 1.21 1.23 1.28 -12.35%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 23/11/15 17/08/15 14/05/15 26/02/15 20/11/14 14/08/14 15/05/14 -
Price 0.825 0.83 0.845 0.735 0.685 2.52 2.55 -
P/RPS 1.06 1.08 1.11 0.98 0.29 1.07 1.14 -4.73%
P/EPS 7.16 7.35 8.99 8.09 3.20 11.45 12.62 -31.44%
EY 13.96 13.60 11.12 12.36 31.24 8.74 7.92 45.86%
DY 6.67 5.60 5.11 4.51 16.06 4.71 4.21 35.86%
P/NAPS 1.07 1.08 1.11 0.99 0.34 1.26 1.28 -11.25%

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