[CJCEN] YoY Cumulative 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- 51.27%
YoY- -51.47%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 224,528 209,545 181,812 192,749 220,480 206,706 153,828 6.50%
PBT 33,693 24,028 17,271 16,897 30,117 26,994 16,942 12.13%
Tax -7,941 -7,703 -5,533 -6,250 -6,447 -4,859 -2,626 20.24%
NP 25,752 16,325 11,738 10,647 23,670 22,135 14,316 10.27%
-
NP to SH 25,736 16,249 12,677 11,704 24,119 22,213 14,294 10.29%
-
Tax Rate 23.57% 32.06% 32.04% 36.99% 21.41% 18.00% 15.50% -
Total Cost 198,776 193,220 170,074 182,102 196,810 184,571 139,512 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 16,591 8,545 8,030 3,409 3,961 3,959 1,491 49.38%
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 9.06% 6.25% 5.12% 5.67% 12.63% 13.11% 10.42% -
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 60.90 171.64 158.48 226.11 278.26 261.02 206.31 -18.39%
EPS 6.98 13.31 11.05 13.73 30.44 28.05 19.17 -15.49%
DPS 4.50 7.00 7.00 4.00 5.00 5.00 2.00 14.46%
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 37.78 35.26 30.60 32.44 37.10 34.79 25.89 6.49%
EPS 4.33 2.73 2.13 1.97 4.06 3.74 2.41 10.25%
DPS 2.79 1.44 1.35 0.57 0.67 0.67 0.25 49.46%
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 1.32 1.40 1.10 0.79 0.57 0.62 0.73 10.37%
P/EPS 11.53 18.11 15.75 13.04 5.26 5.78 7.88 6.54%
EY 8.67 5.52 6.35 7.67 19.03 17.31 12.70 -6.16%
DY 5.59 2.90 4.02 2.23 3.13 3.09 1.32 27.18%
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 1.35 0.40 1.27 0.84 0.59 0.67 0.95 6.02%
P/EPS 11.82 5.15 18.28 13.84 5.42 6.24 10.22 2.45%
EY 8.46 19.43 5.47 7.23 18.45 16.03 9.78 -2.38%
DY 5.45 10.22 3.47 2.11 3.03 2.86 1.02 32.20%
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