[CJCEN] YoY Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
14-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 19.44%
YoY- 8.31%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 300,886 299,370 279,393 242,416 256,998 293,973 275,608 1.47%
PBT 25,302 44,924 32,037 23,028 22,529 40,156 35,992 -5.69%
Tax -6,702 -10,588 -10,270 -7,377 -8,333 -8,596 -6,478 0.56%
NP 18,600 34,336 21,766 15,650 14,196 31,560 29,513 -7.39%
-
NP to SH 18,520 34,314 21,665 16,902 15,605 32,158 29,617 -7.52%
-
Tax Rate 26.49% 23.57% 32.06% 32.03% 36.99% 21.41% 18.00% -
Total Cost 282,286 265,034 257,626 226,765 242,802 262,413 246,094 2.31%
-
Net Worth 292,221 283,907 260,032 247,803 206,290 190,955 169,468 9.49%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 15,180 22,122 11,394 10,707 4,546 5,282 5,279 19.22%
Div Payout % 81.97% 64.47% 52.59% 63.35% 29.13% 16.43% 17.83% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 292,221 283,907 260,032 247,803 206,290 190,955 169,468 9.49%
NOSH 379,508 368,710 122,081 114,723 85,243 79,234 79,190 29.81%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 6.18% 11.47% 7.79% 6.46% 5.52% 10.74% 10.71% -
ROE 6.34% 12.09% 8.33% 6.82% 7.56% 16.84% 17.48% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 79.28 81.19 228.86 211.30 301.49 371.02 348.03 -21.83%
EPS 4.88 9.31 17.75 14.73 18.31 40.59 37.40 -28.75%
DPS 4.00 6.00 9.33 9.33 5.33 6.67 6.67 -8.16%
NAPS 0.77 0.77 2.13 2.16 2.42 2.41 2.14 -15.65%
Adjusted Per Share Value based on latest NOSH - 116,687
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 50.63 50.38 47.02 40.79 43.25 49.47 46.38 1.47%
EPS 3.12 5.77 3.65 2.84 2.63 5.41 4.98 -7.49%
DPS 2.55 3.72 1.92 1.80 0.77 0.89 0.89 19.15%
NAPS 0.4918 0.4778 0.4376 0.417 0.3472 0.3213 0.2852 9.49%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.915 0.805 2.41 1.74 1.79 1.60 1.62 -
P/RPS 1.15 0.99 1.05 0.82 0.59 0.43 0.47 16.06%
P/EPS 18.75 8.65 13.58 11.81 9.78 3.94 4.33 27.64%
EY 5.33 11.56 7.36 8.47 10.23 25.37 23.09 -21.66%
DY 4.37 7.45 3.87 5.36 2.98 4.17 4.12 0.98%
P/NAPS 1.19 1.05 1.13 0.81 0.74 0.66 0.76 7.75%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 22/11/16 23/11/15 20/11/14 14/11/13 08/11/12 10/11/11 11/11/10 -
Price 0.915 0.825 0.685 2.02 1.90 1.65 1.75 -
P/RPS 1.15 1.02 0.30 0.96 0.63 0.44 0.50 14.87%
P/EPS 18.75 8.86 3.86 13.71 10.38 4.07 4.68 25.99%
EY 5.33 11.28 25.91 7.29 9.64 24.60 21.37 -20.64%
DY 4.37 7.27 13.63 4.62 2.81 4.04 3.81 2.30%
P/NAPS 1.19 1.07 0.32 0.94 0.79 0.68 0.82 6.39%

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