[CJCEN] YoY Quarter Result on 30-Jun-2013 [#2]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
15-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -40.81%
YoY- -23.47%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 82,578 76,287 71,045 56,458 66,322 74,249 75,307 1.54%
PBT 8,037 15,504 8,342 3,929 5,104 10,971 9,520 -2.78%
Tax -2,602 -3,547 -3,521 -1,787 -2,306 -2,427 -1,946 4.95%
NP 5,435 11,957 4,821 2,142 2,798 8,544 7,574 -5.37%
-
NP to SH 5,419 11,988 4,797 2,631 3,438 8,682 7,500 -5.26%
-
Tax Rate 32.38% 22.88% 42.21% 45.48% 45.18% 22.12% 20.44% -
Total Cost 77,143 64,330 66,224 54,316 63,524 65,705 67,733 2.18%
-
Net Worth 297,663 284,023 258,578 246,729 207,495 186,607 163,249 10.51%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 5,724 7,377 6,041 4,677 3,472 3,953 2,365 15.85%
Div Payout % 105.63% 61.54% 125.94% 177.78% 101.01% 45.54% 31.55% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 297,663 284,023 258,578 246,729 207,495 186,607 163,249 10.51%
NOSH 381,619 368,861 120,831 116,933 86,818 79,071 78,864 30.02%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 6.58% 15.67% 6.79% 3.79% 4.22% 11.51% 10.06% -
ROE 1.82% 4.22% 1.86% 1.07% 1.66% 4.65% 4.59% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 21.64 20.68 58.80 48.28 76.39 93.90 95.49 -21.90%
EPS 1.42 3.25 3.97 2.25 3.96 10.98 9.51 -27.14%
DPS 1.50 2.00 5.00 4.00 4.00 5.00 3.00 -10.90%
NAPS 0.78 0.77 2.14 2.11 2.39 2.36 2.07 -15.00%
Adjusted Per Share Value based on latest NOSH - 116,933
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 13.90 12.84 11.96 9.50 11.16 12.49 12.67 1.55%
EPS 0.91 2.02 0.81 0.44 0.58 1.46 1.26 -5.27%
DPS 0.96 1.24 1.02 0.79 0.58 0.67 0.40 15.69%
NAPS 0.5009 0.478 0.4351 0.4152 0.3492 0.314 0.2747 10.52%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.85 0.935 2.46 1.90 1.84 1.72 1.52 -
P/RPS 3.93 4.52 4.18 3.94 2.41 1.83 1.59 16.26%
P/EPS 59.86 28.77 61.96 84.44 46.46 15.66 15.98 24.59%
EY 1.67 3.48 1.61 1.18 2.15 6.38 6.26 -19.75%
DY 1.76 2.14 2.03 2.11 2.17 2.91 1.97 -1.85%
P/NAPS 1.09 1.21 1.15 0.90 0.77 0.73 0.73 6.90%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 23/08/16 17/08/15 14/08/14 15/08/13 09/08/12 16/08/11 12/08/10 -
Price 0.89 0.83 2.52 1.92 1.80 1.70 1.62 -
P/RPS 4.11 4.01 4.29 3.98 2.36 1.81 1.70 15.83%
P/EPS 62.68 25.54 63.48 85.33 45.45 15.48 17.03 24.23%
EY 1.60 3.92 1.58 1.17 2.20 6.46 5.87 -19.46%
DY 1.69 2.41 1.98 2.08 2.22 2.94 1.85 -1.49%
P/NAPS 1.14 1.08 1.18 0.91 0.75 0.72 0.78 6.52%

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