[CJCEN] QoQ Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
23-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -11.84%
YoY- 58.39%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 304,234 278,156 297,876 299,370 296,408 287,668 275,232 6.91%
PBT 27,428 22,708 41,003 44,924 50,352 38,688 42,439 -25.26%
Tax -7,604 -4,800 -9,024 -10,588 -11,420 -8,652 -9,034 -10.86%
NP 19,824 17,908 31,979 34,336 38,932 30,036 33,405 -29.40%
-
NP to SH 19,766 17,856 31,942 34,314 38,922 29,892 33,287 -29.37%
-
Tax Rate 27.72% 21.14% 22.01% 23.57% 22.68% 22.36% 21.29% -
Total Cost 284,410 260,248 265,897 265,034 257,476 257,632 241,827 11.43%
-
Net Worth 294,226 296,349 284,998 283,907 282,735 278,405 270,116 5.87%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 18,860 15,005 20,357 22,122 22,031 14,652 29,201 -25.30%
Div Payout % 95.42% 84.03% 63.73% 64.47% 56.60% 49.02% 87.73% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 294,226 296,349 284,998 283,907 282,735 278,405 270,116 5.87%
NOSH 377,213 375,126 370,127 368,710 367,188 366,323 365,021 2.21%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 6.52% 6.44% 10.74% 11.47% 13.13% 10.44% 12.14% -
ROE 6.72% 6.03% 11.21% 12.09% 13.77% 10.74% 12.32% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 80.65 74.15 80.48 81.19 80.72 78.53 75.40 4.59%
EPS 5.24 4.76 8.63 9.31 10.60 8.16 9.12 -30.91%
DPS 5.00 4.00 5.50 6.00 6.00 4.00 8.00 -26.92%
NAPS 0.78 0.79 0.77 0.77 0.77 0.76 0.74 3.57%
Adjusted Per Share Value based on latest NOSH - 371,301
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 51.20 46.81 50.13 50.38 49.88 48.41 46.32 6.91%
EPS 3.33 3.00 5.38 5.77 6.55 5.03 5.60 -29.30%
DPS 3.17 2.53 3.43 3.72 3.71 2.47 4.91 -25.32%
NAPS 0.4951 0.4987 0.4796 0.4778 0.4758 0.4685 0.4546 5.85%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.85 0.90 0.835 0.805 0.935 0.72 0.625 -
P/RPS 1.05 1.21 1.04 0.99 1.16 0.92 0.83 16.98%
P/EPS 16.22 18.91 9.68 8.65 8.82 8.82 6.85 77.74%
EY 6.16 5.29 10.34 11.56 11.34 11.33 14.59 -43.75%
DY 5.88 4.44 6.59 7.45 6.42 5.56 12.80 -40.49%
P/NAPS 1.09 1.14 1.08 1.05 1.21 0.95 0.84 18.98%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 23/08/16 16/05/16 25/02/16 23/11/15 17/08/15 14/05/15 26/02/15 -
Price 0.89 0.84 0.81 0.825 0.83 0.845 0.735 -
P/RPS 1.10 1.13 1.01 1.02 1.03 1.08 0.97 8.75%
P/EPS 16.98 17.65 9.39 8.86 7.83 10.36 8.06 64.41%
EY 5.89 5.67 10.65 11.28 12.77 9.66 12.41 -39.18%
DY 5.62 4.76 6.79 7.27 7.23 4.73 10.88 -35.64%
P/NAPS 1.14 1.06 1.05 1.07 1.08 1.11 0.99 9.87%

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