[CJCEN] YoY Quarter Result on 31-Dec-2012 [#4]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 48.98%
YoY- -0.54%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 73,348 65,687 74,001 64,104 61,147 63,738 57,122 4.25%
PBT 7,310 18,411 9,938 7,964 6,120 8,977 8,596 -2.66%
Tax -1,083 -1,331 -105 -2,225 -365 -701 -1,238 -2.20%
NP 6,227 17,080 9,833 5,739 5,755 8,276 7,358 -2.74%
-
NP to SH 6,206 17,038 9,876 5,910 5,942 8,407 7,392 -2.87%
-
Tax Rate 14.82% 7.23% 1.06% 27.94% 5.96% 7.81% 14.40% -
Total Cost 67,121 48,607 64,168 58,365 55,392 55,462 49,764 5.11%
-
Net Worth 287,868 271,190 240,267 214,664 200,446 174,916 80,979 23.52%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 3,738 3,664 4,805 3,592 5,635 3,151 3,239 2.41%
Div Payout % 60.24% 21.51% 48.66% 60.79% 94.83% 37.49% 43.82% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 287,868 271,190 240,267 214,664 200,446 174,916 80,979 23.52%
NOSH 373,855 366,473 120,133 89,817 80,500 78,791 80,979 29.02%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 8.49% 26.00% 13.29% 8.95% 9.41% 12.98% 12.88% -
ROE 2.16% 6.28% 4.11% 2.75% 2.96% 4.81% 9.13% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 19.62 17.92 61.60 71.37 75.96 80.90 70.54 -19.19%
EPS 1.66 4.65 2.94 6.58 7.38 10.67 9.13 -24.72%
DPS 1.00 1.00 4.00 4.00 7.00 4.00 4.00 -20.62%
NAPS 0.77 0.74 2.00 2.39 2.49 2.22 1.00 -4.26%
Adjusted Per Share Value based on latest NOSH - 89,817
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 12.34 11.05 12.45 10.79 10.29 10.73 9.61 4.25%
EPS 1.04 2.87 1.66 0.99 1.00 1.41 1.24 -2.88%
DPS 0.63 0.62 0.81 0.60 0.95 0.53 0.55 2.28%
NAPS 0.4844 0.4564 0.4043 0.3612 0.3373 0.2944 0.1363 23.52%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.835 0.625 2.06 1.74 1.68 1.87 2.00 -
P/RPS 4.26 3.49 3.34 2.44 2.21 2.31 2.84 6.98%
P/EPS 50.30 13.44 25.06 26.44 22.76 17.53 21.91 14.84%
EY 1.99 7.44 3.99 3.78 4.39 5.71 4.56 -12.90%
DY 1.20 1.60 1.94 2.30 4.17 2.14 2.00 -8.15%
P/NAPS 1.08 0.84 1.03 0.73 0.67 0.84 2.00 -9.75%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 26/02/15 27/02/14 26/02/13 23/02/12 25/02/11 25/02/10 -
Price 0.81 0.735 2.67 1.61 1.85 1.89 1.72 -
P/RPS 4.13 4.10 4.33 2.26 2.44 2.34 2.44 9.16%
P/EPS 48.80 15.81 32.48 24.47 25.06 17.71 18.84 17.18%
EY 2.05 6.33 3.08 4.09 3.99 5.65 5.31 -14.66%
DY 1.23 1.36 1.50 2.48 3.78 2.12 2.33 -10.09%
P/NAPS 1.05 0.99 1.34 0.67 0.74 0.85 1.72 -7.89%

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