[CJCEN] QoQ TTM Result on 31-Mar-2015 [#1]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
14-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 3.45%
YoY- 40.95%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 297,876 290,215 283,324 278,082 275,232 283,546 284,866 3.01%
PBT 41,003 52,104 50,816 43,654 42,439 33,966 34,552 12.05%
Tax -9,024 -9,272 -9,129 -9,103 -9,034 -7,808 -7,772 10.43%
NP 31,979 42,832 41,687 34,551 33,405 26,158 26,780 12.51%
-
NP to SH 31,948 42,774 41,627 34,436 33,287 26,125 26,598 12.95%
-
Tax Rate 22.01% 17.80% 17.96% 20.85% 21.29% 22.99% 22.49% -
Total Cost 265,897 247,383 241,637 243,531 241,827 257,388 258,086 2.00%
-
Net Worth 287,868 285,902 284,023 278,405 271,190 244,190 241,662 12.33%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 20,348 20,274 17,147 15,811 12,148 13,288 14,347 26.15%
Div Payout % 63.69% 47.40% 41.19% 45.92% 36.50% 50.87% 53.94% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 287,868 285,902 284,023 278,405 271,190 244,190 241,662 12.33%
NOSH 373,855 371,301 368,861 366,323 366,473 122,095 120,831 111.89%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 10.74% 14.76% 14.71% 12.42% 12.14% 9.23% 9.40% -
ROE 11.10% 14.96% 14.66% 12.37% 12.27% 10.70% 11.01% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 79.68 78.16 76.81 75.91 75.10 232.23 235.76 -51.38%
EPS 8.55 11.52 11.29 9.40 9.08 21.40 22.01 -46.66%
DPS 5.44 5.50 4.65 4.32 3.31 11.00 11.87 -40.47%
NAPS 0.77 0.77 0.77 0.76 0.74 2.00 2.00 -46.98%
Adjusted Per Share Value based on latest NOSH - 366,323
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 50.13 48.84 47.68 46.80 46.32 47.72 47.94 3.01%
EPS 5.38 7.20 7.01 5.80 5.60 4.40 4.48 12.94%
DPS 3.42 3.41 2.89 2.66 2.04 2.24 2.41 26.20%
NAPS 0.4844 0.4811 0.478 0.4685 0.4564 0.4109 0.4067 12.32%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.835 0.805 0.935 0.72 0.625 2.41 2.46 -
P/RPS 1.05 1.03 1.22 0.95 0.83 1.04 1.04 0.63%
P/EPS 9.77 6.99 8.29 7.66 6.88 11.26 11.18 -8.57%
EY 10.23 14.31 12.07 13.06 14.53 8.88 8.95 9.29%
DY 6.52 6.83 4.97 5.99 5.30 4.56 4.83 22.07%
P/NAPS 1.08 1.05 1.21 0.95 0.84 1.21 1.23 -8.28%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 23/11/15 17/08/15 14/05/15 26/02/15 20/11/14 14/08/14 -
Price 0.81 0.825 0.83 0.845 0.735 0.685 2.52 -
P/RPS 1.02 1.06 1.08 1.11 0.98 0.29 1.07 -3.13%
P/EPS 9.48 7.16 7.35 8.99 8.09 3.20 11.45 -11.79%
EY 10.55 13.96 13.60 11.12 12.36 31.24 8.74 13.33%
DY 6.72 6.67 5.60 5.11 4.51 16.06 4.71 26.65%
P/NAPS 1.05 1.07 1.08 1.11 0.99 0.34 1.26 -11.41%

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