[CJCEN] YoY Annualized Quarter 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- 0.85%
YoY- -51.47%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 299,370 279,393 242,416 256,998 293,973 275,608 205,104 6.50%
PBT 44,924 32,037 23,028 22,529 40,156 35,992 22,589 12.13%
Tax -10,588 -10,270 -7,377 -8,333 -8,596 -6,478 -3,501 20.24%
NP 34,336 21,766 15,650 14,196 31,560 29,513 19,088 10.27%
-
NP to SH 34,314 21,665 16,902 15,605 32,158 29,617 19,058 10.29%
-
Tax Rate 23.57% 32.06% 32.03% 36.99% 21.41% 18.00% 15.50% -
Total Cost 265,034 257,626 226,765 242,802 262,413 246,094 186,016 6.07%
-
Net Worth 283,907 260,032 247,803 206,290 190,955 169,468 137,194 12.87%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 22,122 11,394 10,707 4,546 5,282 5,279 1,988 49.39%
Div Payout % 64.47% 52.59% 63.35% 29.13% 16.43% 17.83% 10.43% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 283,907 260,032 247,803 206,290 190,955 169,468 137,194 12.87%
NOSH 368,710 122,081 114,723 85,243 79,234 79,190 74,562 30.50%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 11.47% 7.79% 6.46% 5.52% 10.74% 10.71% 9.31% -
ROE 12.09% 8.33% 6.82% 7.56% 16.84% 17.48% 13.89% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 81.19 228.86 211.30 301.49 371.02 348.03 275.08 -18.39%
EPS 9.31 17.75 14.73 18.31 40.59 37.40 25.56 -15.48%
DPS 6.00 9.33 9.33 5.33 6.67 6.67 2.67 14.44%
NAPS 0.77 2.13 2.16 2.42 2.41 2.14 1.84 -13.50%
Adjusted Per Share Value based on latest NOSH - 87,960
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 50.38 47.02 40.79 43.25 49.47 46.38 34.52 6.50%
EPS 5.77 3.65 2.84 2.63 5.41 4.98 3.21 10.26%
DPS 3.72 1.92 1.80 0.77 0.89 0.89 0.33 49.71%
NAPS 0.4778 0.4376 0.417 0.3472 0.3213 0.2852 0.2309 12.87%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.805 2.41 1.74 1.79 1.60 1.62 1.51 -
P/RPS 0.99 1.05 0.82 0.59 0.43 0.47 0.55 10.28%
P/EPS 8.65 13.58 11.81 9.78 3.94 4.33 5.91 6.55%
EY 11.56 7.36 8.47 10.23 25.37 23.09 16.93 -6.15%
DY 7.45 3.87 5.36 2.98 4.17 4.12 1.77 27.05%
P/NAPS 1.05 1.13 0.81 0.74 0.66 0.76 0.82 4.20%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 23/11/15 20/11/14 14/11/13 08/11/12 10/11/11 11/11/10 19/11/09 -
Price 0.825 0.685 2.02 1.90 1.65 1.75 1.96 -
P/RPS 1.02 0.30 0.96 0.63 0.44 0.50 0.71 6.22%
P/EPS 8.86 3.86 13.71 10.38 4.07 4.68 7.67 2.43%
EY 11.28 25.91 7.29 9.64 24.60 21.37 13.04 -2.38%
DY 7.27 13.63 4.62 2.81 4.04 3.81 1.36 32.21%
P/NAPS 1.07 0.32 0.94 0.79 0.68 0.82 1.07 0.00%

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