[CJCEN] YoY TTM Result on 31-Mar-2013 [#1]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
16-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 0.83%
YoY- -36.39%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 295,498 278,082 270,279 246,128 280,161 277,408 231,174 4.17%
PBT 37,008 43,654 30,139 25,328 33,297 36,356 31,832 2.54%
Tax -8,061 -9,103 -6,038 -8,741 -6,474 -6,247 -4,621 9.70%
NP 28,947 34,551 24,101 16,587 26,823 30,109 27,211 1.03%
-
NP to SH 28,939 34,436 24,432 17,760 27,918 30,455 27,262 0.99%
-
Tax Rate 21.78% 20.85% 20.03% 34.51% 19.44% 17.18% 14.52% -
Total Cost 266,551 243,531 246,178 229,541 253,338 247,299 203,963 4.55%
-
Net Worth 296,349 278,405 241,835 236,105 202,828 181,132 160,990 10.69%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 20,436 15,811 12,983 7,065 9,588 7,096 4,745 27.52%
Div Payout % 70.62% 45.92% 53.14% 39.78% 34.35% 23.30% 17.41% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 296,349 278,405 241,835 236,105 202,828 181,132 160,990 10.69%
NOSH 375,126 366,323 120,917 110,847 80,808 78,753 79,698 29.42%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 9.80% 12.42% 8.92% 6.74% 9.57% 10.85% 11.77% -
ROE 9.77% 12.37% 10.10% 7.52% 13.76% 16.81% 16.93% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 78.77 75.91 223.52 222.04 346.70 352.25 290.06 -19.51%
EPS 7.71 9.40 20.21 16.02 34.55 38.67 34.21 -21.97%
DPS 5.50 4.32 10.74 6.37 11.87 9.00 5.95 -1.30%
NAPS 0.79 0.76 2.00 2.13 2.51 2.30 2.02 -14.47%
Adjusted Per Share Value based on latest NOSH - 110,847
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 49.73 46.80 45.48 41.42 47.15 46.68 38.90 4.17%
EPS 4.87 5.80 4.11 2.99 4.70 5.13 4.59 0.99%
DPS 3.44 2.66 2.18 1.19 1.61 1.19 0.80 27.49%
NAPS 0.4987 0.4685 0.407 0.3973 0.3413 0.3048 0.2709 10.69%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.90 0.72 2.55 1.67 1.86 1.89 1.68 -
P/RPS 1.14 0.95 1.14 0.75 0.54 0.54 0.58 11.90%
P/EPS 11.67 7.66 12.62 10.42 5.38 4.89 4.91 15.50%
EY 8.57 13.06 7.92 9.59 18.57 20.46 20.36 -13.41%
DY 6.11 5.99 4.21 3.82 6.38 4.76 3.54 9.51%
P/NAPS 1.14 0.95 1.28 0.78 0.74 0.82 0.83 5.42%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 16/05/16 14/05/15 15/05/14 16/05/13 10/05/12 12/05/11 20/05/10 -
Price 0.84 0.845 2.55 1.67 1.80 1.99 1.60 -
P/RPS 1.07 1.11 1.14 0.75 0.52 0.56 0.55 11.71%
P/EPS 10.89 8.99 12.62 10.42 5.21 5.15 4.68 15.09%
EY 9.18 11.12 7.92 9.59 19.19 19.43 21.38 -13.13%
DY 6.55 5.11 4.21 3.82 6.59 4.52 3.72 9.87%
P/NAPS 1.06 1.11 1.28 0.78 0.72 0.87 0.79 5.01%

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