[CJCEN] QoQ TTM 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- 8.33%
YoY- 37.57%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 275,232 283,546 284,866 270,279 255,813 245,916 236,264 10.68%
PBT 42,439 33,966 34,552 30,139 27,209 25,235 24,153 45.46%
Tax -9,034 -7,808 -7,772 -6,038 -5,638 -7,758 -8,222 6.46%
NP 33,405 26,158 26,780 24,101 21,571 17,477 15,931 63.60%
-
NP to SH 33,287 26,125 26,598 24,432 22,553 18,587 16,953 56.60%
-
Tax Rate 21.29% 22.99% 22.49% 20.03% 20.72% 30.74% 34.04% -
Total Cost 241,827 257,388 258,086 246,178 234,242 228,439 220,333 6.38%
-
Net Worth 271,190 244,190 241,662 241,835 240,267 252,044 246,729 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 12,148 13,288 14,347 12,983 12,983 11,770 8,270 29.13%
Div Payout % 36.50% 50.87% 53.94% 53.14% 57.57% 63.33% 48.78% -
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 271,190 244,190 241,662 241,835 240,267 252,044 246,729 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 12.14% 9.23% 9.40% 8.92% 8.43% 7.11% 6.74% -
ROE 12.27% 10.70% 11.01% 10.10% 9.39% 7.37% 6.87% -
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 75.10 232.23 235.76 223.52 212.94 210.75 202.05 -48.21%
EPS 9.08 21.40 22.01 20.21 18.77 15.93 14.50 -26.74%
DPS 3.31 11.00 11.87 10.74 10.81 10.09 7.07 -39.62%
NAPS 0.74 2.00 2.00 2.00 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 46.32 47.72 47.94 45.48 43.05 41.38 39.76 10.68%
EPS 5.60 4.40 4.48 4.11 3.80 3.13 2.85 56.68%
DPS 2.04 2.24 2.41 2.18 2.18 1.98 1.39 29.05%
NAPS 0.4564 0.4109 0.4067 0.407 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 0.83 1.04 1.04 1.14 0.97 0.83 0.94 -7.94%
P/EPS 6.88 11.26 11.18 12.62 10.97 10.92 13.11 -34.86%
EY 14.53 8.88 8.95 7.92 9.11 9.15 7.63 53.45%
DY 5.30 4.56 4.83 4.21 5.25 5.80 3.72 26.53%
P/NAPS 0.84 1.21 1.23 1.28 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 0.98 0.29 1.07 1.14 1.25 0.96 0.95 2.08%
P/EPS 8.09 3.20 11.45 12.62 14.22 12.68 13.24 -27.92%
EY 12.36 31.24 8.74 7.92 7.03 7.89 7.55 38.77%
DY 4.51 16.06 4.71 4.21 4.05 4.99 3.68 14.47%
P/NAPS 0.99 0.34 1.26 1.28 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