[CJCEN] YoY 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- 15.39%
YoY- -55.9%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 76,324 69,433 70,753 61,101 79,439 71,571 67,251 2.13%
PBT 8,517 7,229 7,815 6,733 11,146 9,859 10,502 -3.42%
Tax -2,231 -2,088 -2,052 -2,516 -2,254 -1,834 -1,459 7.33%
NP 6,286 5,141 5,763 4,217 8,892 8,025 9,043 -5.87%
-
NP to SH 6,275 5,128 5,601 3,967 8,995 8,106 9,071 -5.95%
-
Tax Rate 26.19% 28.88% 26.26% 37.37% 20.22% 18.60% 13.89% -
Total Cost 70,038 64,292 64,990 56,884 70,547 63,546 58,208 3.13%
-
Net Worth 285,902 260,062 252,044 212,863 192,521 168,907 138,604 12.81%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 5,569 2,441 3,500 - - 1,578 1,506 24.34%
Div Payout % 88.76% 47.62% 62.50% - - 19.47% 16.61% -
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 285,902 260,062 252,044 212,863 192,521 168,907 138,604 12.81%
NOSH 371,301 122,095 116,687 87,960 79,884 78,928 75,328 30.43%
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 8.24% 7.40% 8.15% 6.90% 11.19% 11.21% 13.45% -
ROE 2.19% 1.97% 2.22% 1.86% 4.67% 4.80% 6.54% -
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 20.56 56.87 60.63 69.46 99.44 90.68 89.28 -21.70%
EPS 1.69 4.20 4.80 4.51 11.26 10.27 12.04 -27.89%
DPS 1.50 2.00 3.00 0.00 0.00 2.00 2.00 -4.67%
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 12.84 11.68 11.91 10.28 13.37 12.04 11.32 2.12%
EPS 1.06 0.86 0.94 0.67 1.51 1.36 1.53 -5.93%
DPS 0.94 0.41 0.59 0.00 0.00 0.27 0.25 24.68%
NAPS 0.4811 0.4376 0.4242 0.3582 0.324 0.2842 0.2333 12.81%
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 3.92 4.24 2.87 2.58 1.61 1.79 1.69 15.04%
P/EPS 47.63 57.38 36.25 39.69 14.21 15.77 12.54 24.89%
EY 2.10 1.74 2.76 2.52 7.04 6.34 7.97 -19.92%
DY 1.86 0.83 1.72 0.00 0.00 1.23 1.32 5.87%
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 4.01 1.20 3.33 2.74 1.66 1.93 2.20 10.51%
P/EPS 48.82 16.31 42.08 42.13 14.65 17.04 16.28 20.07%
EY 2.05 6.13 2.38 2.37 6.82 5.87 6.14 -16.70%
DY 1.82 2.92 1.49 0.00 0.00 1.14 1.02 10.12%
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