[CJCEN] YoY TTM Result on 31-Dec-2013 [#4]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 21.34%
YoY- 28.04%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 300,289 297,876 275,232 255,813 256,853 281,627 270,444 1.75%
PBT 25,594 41,003 42,439 27,209 24,861 36,237 35,971 -5.50%
Tax -5,342 -9,024 -9,034 -5,638 -8,475 -6,812 -5,560 -0.66%
NP 20,252 31,979 33,405 21,571 16,386 29,425 30,411 -6.54%
-
NP to SH 20,170 31,948 33,287 22,553 17,614 30,061 30,620 -6.71%
-
Tax Rate 20.87% 22.01% 21.29% 20.72% 34.09% 18.80% 15.46% -
Total Cost 280,037 265,897 241,827 234,242 240,467 252,202 240,033 2.59%
-
Net Worth 298,682 287,868 271,190 240,267 214,664 200,446 174,916 9.31%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 13,298 20,348 12,148 12,983 7,065 9,588 7,096 11.02%
Div Payout % 65.93% 63.69% 36.50% 57.57% 40.11% 31.90% 23.17% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 298,682 287,868 271,190 240,267 214,664 200,446 174,916 9.31%
NOSH 382,926 373,855 366,473 120,133 89,817 80,500 78,791 30.11%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 6.74% 10.74% 12.14% 8.43% 6.38% 10.45% 11.24% -
ROE 6.75% 11.10% 12.27% 9.39% 8.21% 15.00% 17.51% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 78.42 79.68 75.10 212.94 285.97 349.84 343.24 -21.79%
EPS 5.27 8.55 9.08 18.77 19.61 37.34 38.86 -28.30%
DPS 3.47 5.44 3.31 10.81 7.87 11.91 9.00 -14.67%
NAPS 0.78 0.77 0.74 2.00 2.39 2.49 2.22 -15.98%
Adjusted Per Share Value based on latest NOSH - 120,133
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 50.53 50.13 46.32 43.05 43.22 47.39 45.51 1.75%
EPS 3.39 5.38 5.60 3.80 2.96 5.06 5.15 -6.72%
DPS 2.24 3.42 2.04 2.18 1.19 1.61 1.19 11.10%
NAPS 0.5026 0.4844 0.4564 0.4043 0.3612 0.3373 0.2944 9.31%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.88 0.835 0.625 2.06 1.74 1.68 1.87 -
P/RPS 1.12 1.05 0.83 0.97 0.61 0.48 0.54 12.91%
P/EPS 16.71 9.77 6.88 10.97 8.87 4.50 4.81 23.04%
EY 5.99 10.23 14.53 9.11 11.27 22.23 20.78 -18.70%
DY 3.95 6.52 5.30 5.25 4.52 7.09 4.81 -3.22%
P/NAPS 1.13 1.08 0.84 1.03 0.73 0.67 0.84 5.06%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 22/02/17 25/02/16 26/02/15 27/02/14 26/02/13 23/02/12 25/02/11 -
Price 0.895 0.81 0.735 2.67 1.61 1.85 1.89 -
P/RPS 1.14 1.02 0.98 1.25 0.56 0.53 0.55 12.90%
P/EPS 16.99 9.48 8.09 14.22 8.21 4.95 4.86 23.17%
EY 5.89 10.55 12.36 7.03 12.18 20.19 20.56 -18.79%
DY 3.88 6.72 4.51 4.05 4.89 6.44 4.76 -3.34%
P/NAPS 1.15 1.05 0.99 1.34 0.67 0.74 0.85 5.16%

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