[CJCEN] YoY Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
16-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 0.94%
YoY- 3.4%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 278,156 287,668 276,268 218,404 261,304 267,168 239,312 2.53%
PBT 22,708 38,688 33,828 22,108 20,240 32,000 30,460 -4.77%
Tax -4,800 -8,652 -8,376 -6,776 -5,712 -7,064 -4,316 1.78%
NP 17,908 30,036 25,452 15,332 14,528 24,936 26,144 -6.10%
-
NP to SH 17,856 29,892 25,296 17,780 17,196 25,768 26,428 -6.32%
-
Tax Rate 21.14% 22.36% 24.76% 30.65% 28.22% 22.07% 14.17% -
Total Cost 260,248 257,632 250,816 203,072 246,776 242,232 213,168 3.37%
-
Net Worth 296,349 278,405 258,764 236,105 202,828 181,132 160,990 10.69%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 15,005 14,652 - - - - - -
Div Payout % 84.03% 49.02% - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 296,349 278,405 258,764 236,105 202,828 181,132 160,990 10.69%
NOSH 375,126 366,323 120,917 110,847 80,808 78,753 79,698 29.42%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 6.44% 10.44% 9.21% 7.02% 5.56% 9.33% 10.92% -
ROE 6.03% 10.74% 9.78% 7.53% 8.48% 14.23% 16.42% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 74.15 78.53 228.48 197.03 323.36 339.25 300.27 -20.77%
EPS 4.76 8.16 20.92 16.04 21.28 32.72 33.16 -27.61%
DPS 4.00 4.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.76 2.14 2.13 2.51 2.30 2.02 -14.47%
Adjusted Per Share Value based on latest NOSH - 110,847
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 46.81 48.41 46.49 36.75 43.97 44.96 40.27 2.53%
EPS 3.00 5.03 4.26 2.99 2.89 4.34 4.45 -6.35%
DPS 2.53 2.47 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4987 0.4685 0.4355 0.3973 0.3413 0.3048 0.2709 10.69%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.90 0.72 2.55 1.67 1.86 1.89 1.68 -
P/RPS 1.21 0.92 1.12 0.85 0.58 0.56 0.56 13.68%
P/EPS 18.91 8.82 12.19 10.41 8.74 5.78 5.07 24.50%
EY 5.29 11.33 8.20 9.60 11.44 17.31 19.74 -19.68%
DY 4.44 5.56 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 0.95 1.19 0.78 0.74 0.82 0.83 5.42%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 16/05/16 14/05/15 15/05/14 16/05/13 10/05/12 12/05/11 20/05/10 -
Price 0.84 0.845 2.55 1.67 1.80 1.99 1.60 -
P/RPS 1.13 1.08 1.12 0.85 0.56 0.59 0.53 13.43%
P/EPS 17.65 10.36 12.19 10.41 8.46 6.08 4.83 24.08%
EY 5.67 9.66 8.20 9.60 11.82 16.44 20.72 -19.40%
DY 4.76 4.73 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.11 1.19 0.78 0.72 0.87 0.79 5.01%

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