[CJCEN] YoY Cumulative 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- 79.15%
YoY- 8.31%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 225,665 224,528 209,545 181,812 192,749 220,480 206,706 1.47%
PBT 18,977 33,693 24,028 17,271 16,897 30,117 26,994 -5.69%
Tax -5,027 -7,941 -7,703 -5,533 -6,250 -6,447 -4,859 0.56%
NP 13,950 25,752 16,325 11,738 10,647 23,670 22,135 -7.39%
-
NP to SH 13,890 25,736 16,249 12,677 11,704 24,119 22,213 -7.52%
-
Tax Rate 26.49% 23.57% 32.06% 32.04% 36.99% 21.41% 18.00% -
Total Cost 211,715 198,776 193,220 170,074 182,102 196,810 184,571 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 11,385 16,591 8,545 8,030 3,409 3,961 3,959 19.23%
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 4.75% 9.06% 6.25% 5.12% 5.67% 12.63% 13.11% -
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 59.46 60.90 171.64 158.48 226.11 278.26 261.02 -21.83%
EPS 3.66 6.98 13.31 11.05 13.73 30.44 28.05 -28.75%
DPS 3.00 4.50 7.00 7.00 4.00 5.00 5.00 -8.15%
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 37.98 37.78 35.26 30.60 32.44 37.10 34.79 1.47%
EPS 2.34 4.33 2.73 2.13 1.97 4.06 3.74 -7.51%
DPS 1.92 2.79 1.44 1.35 0.57 0.67 0.67 19.16%
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 1.54 1.32 1.40 1.10 0.79 0.57 0.62 16.35%
P/EPS 25.00 11.53 18.11 15.75 13.04 5.26 5.78 27.61%
EY 4.00 8.67 5.52 6.35 7.67 19.03 17.31 -21.64%
DY 3.28 5.59 2.90 4.02 2.23 3.13 3.09 0.99%
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 1.54 1.35 0.40 1.27 0.84 0.59 0.67 14.86%
P/EPS 25.00 11.82 5.15 18.28 13.84 5.42 6.24 25.99%
EY 4.00 8.46 19.43 5.47 7.23 18.45 16.03 -20.63%
DY 3.28 5.45 10.22 3.47 2.11 3.03 2.86 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