[CJCEN] YoY TTM 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- 9.64%
YoY- 5.33%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 299,013 290,215 283,546 245,916 253,896 284,218 263,828 2.10%
PBT 26,287 52,104 33,966 25,235 23,017 39,094 35,590 -4.92%
Tax -6,110 -9,272 -7,808 -7,758 -6,615 -7,148 -6,097 0.03%
NP 20,177 42,832 26,158 17,477 16,402 31,946 29,493 -6.12%
-
NP to SH 20,102 42,774 26,125 18,587 17,646 32,526 29,605 -6.24%
-
Tax Rate 23.24% 17.80% 22.99% 30.74% 28.74% 18.28% 17.13% -
Total Cost 278,836 247,383 257,388 228,439 237,494 252,272 234,335 2.93%
-
Net Worth 293,846 285,902 244,190 252,044 212,863 192,521 168,907 9.65%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 15,122 20,274 13,288 11,770 9,107 7,105 7,183 13.19%
Div Payout % 75.23% 47.40% 50.87% 63.33% 51.61% 21.84% 24.27% -
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 293,846 285,902 244,190 252,044 212,863 192,521 168,907 9.65%
NOSH 381,619 371,301 122,095 116,687 87,960 79,884 78,928 30.00%
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 6.75% 14.76% 9.23% 7.11% 6.46% 11.24% 11.18% -
ROE 6.84% 14.96% 10.70% 7.37% 8.29% 16.89% 17.53% -
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 78.35 78.16 232.23 210.75 288.65 355.79 334.26 -21.46%
EPS 5.27 11.52 21.40 15.93 20.06 40.72 37.51 -27.87%
DPS 3.96 5.50 11.00 10.09 10.35 9.00 9.10 -12.93%
NAPS 0.77 0.77 2.00 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 50.32 48.84 47.72 41.38 42.73 47.83 44.40 2.10%
EPS 3.38 7.20 4.40 3.13 2.97 5.47 4.98 -6.24%
DPS 2.54 3.41 2.24 1.98 1.53 1.20 1.21 13.14%
NAPS 0.4945 0.4811 0.4109 0.4242 0.3582 0.324 0.2842 9.66%
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 1.17 1.03 1.04 0.83 0.62 0.45 0.48 15.99%
P/EPS 17.37 6.99 11.26 10.92 8.92 3.93 4.32 26.07%
EY 5.76 14.31 8.88 9.15 11.21 25.45 23.15 -20.67%
DY 4.33 6.83 4.56 5.80 5.78 5.63 5.62 -4.24%
P/NAPS 1.19 1.05 1.21 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 1.17 1.06 0.29 0.96 0.66 0.46 0.52 14.45%
P/EPS 17.37 7.16 3.20 12.68 9.47 4.05 4.67 24.44%
EY 5.76 13.96 31.24 7.89 10.56 24.68 21.43 -19.64%
DY 4.33 6.67 16.06 4.99 5.45 5.45 5.20 -3.00%
P/NAPS 1.19 1.07 0.34 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