[CJCEN] YoY Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
20-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -2.59%
YoY- 28.18%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 287,329 300,886 299,370 279,393 242,416 256,998 293,973 -0.37%
PBT 22,658 25,302 44,924 32,037 23,028 22,529 40,156 -9.08%
Tax -6,992 -6,702 -10,588 -10,270 -7,377 -8,333 -8,596 -3.38%
NP 15,666 18,600 34,336 21,766 15,650 14,196 31,560 -11.00%
-
NP to SH 15,624 18,520 34,314 21,665 16,902 15,605 32,158 -11.32%
-
Tax Rate 30.86% 26.49% 23.57% 32.06% 32.03% 36.99% 21.41% -
Total Cost 271,662 282,286 265,034 257,626 226,765 242,802 262,413 0.57%
-
Net Worth 312,480 292,221 283,907 260,032 247,803 206,290 190,955 8.54%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 2,604 15,180 22,122 11,394 10,707 4,546 5,282 -11.10%
Div Payout % 16.67% 81.97% 64.47% 52.59% 63.35% 29.13% 16.43% -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 312,480 292,221 283,907 260,032 247,803 206,290 190,955 8.54%
NOSH 390,600 379,508 368,710 122,081 114,723 85,243 79,234 30.42%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 5.45% 6.18% 11.47% 7.79% 6.46% 5.52% 10.74% -
ROE 5.00% 6.34% 12.09% 8.33% 6.82% 7.56% 16.84% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 73.56 79.28 81.19 228.86 211.30 301.49 371.02 -23.61%
EPS 4.00 4.88 9.31 17.75 14.73 18.31 40.59 -32.01%
DPS 0.67 4.00 6.00 9.33 9.33 5.33 6.67 -31.79%
NAPS 0.80 0.77 0.77 2.13 2.16 2.42 2.41 -16.77%
Adjusted Per Share Value based on latest NOSH - 122,095
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 48.35 50.63 50.38 47.02 40.79 43.25 49.47 -0.38%
EPS 2.63 3.12 5.77 3.65 2.84 2.63 5.41 -11.31%
DPS 0.44 2.55 3.72 1.92 1.80 0.77 0.89 -11.06%
NAPS 0.5259 0.4918 0.4778 0.4376 0.417 0.3472 0.3213 8.55%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 1.12 0.915 0.805 2.41 1.74 1.79 1.60 -
P/RPS 1.52 1.15 0.99 1.05 0.82 0.59 0.43 23.39%
P/EPS 28.00 18.75 8.65 13.58 11.81 9.78 3.94 38.61%
EY 3.57 5.33 11.56 7.36 8.47 10.23 25.37 -27.85%
DY 0.60 4.37 7.45 3.87 5.36 2.98 4.17 -27.59%
P/NAPS 1.40 1.19 1.05 1.13 0.81 0.74 0.66 13.33%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 17/11/17 22/11/16 23/11/15 20/11/14 14/11/13 08/11/12 10/11/11 -
Price 1.10 0.915 0.825 0.685 2.02 1.90 1.65 -
P/RPS 1.50 1.15 1.02 0.30 0.96 0.63 0.44 22.65%
P/EPS 27.50 18.75 8.86 3.86 13.71 10.38 4.07 37.45%
EY 3.64 5.33 11.28 25.91 7.29 9.64 24.60 -27.25%
DY 0.61 4.37 7.27 13.63 4.62 2.81 4.04 -27.00%
P/NAPS 1.38 1.19 1.07 0.32 0.94 0.79 0.68 12.50%

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