[CJCEN] QoQ Annualized Quarter Result on 30-Sep-2016 [#3]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
22-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -6.3%
YoY- -46.03%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 285,950 284,112 300,289 300,886 304,234 278,156 297,876 -2.68%
PBT 23,056 27,284 25,594 25,302 27,428 22,708 41,003 -31.89%
Tax -7,290 -7,868 -5,342 -6,702 -7,604 -4,800 -9,024 -13.27%
NP 15,766 19,416 20,252 18,600 19,824 17,908 31,979 -37.61%
-
NP to SH 15,720 19,388 20,170 18,520 19,766 17,856 31,942 -37.69%
-
Tax Rate 31.62% 28.84% 20.87% 26.49% 27.72% 21.14% 22.01% -
Total Cost 270,184 264,696 280,037 282,286 284,410 260,248 265,897 1.07%
-
Net Worth 311,287 306,330 296,841 292,221 294,226 296,349 284,998 6.06%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 3,891 - 13,319 15,180 18,860 15,005 20,357 -66.85%
Div Payout % 24.75% - 66.04% 81.97% 95.42% 84.03% 63.73% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 311,287 306,330 296,841 292,221 294,226 296,349 284,998 6.06%
NOSH 389,108 387,760 380,566 379,508 377,213 375,126 370,127 3.39%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 5.51% 6.83% 6.74% 6.18% 6.52% 6.44% 10.74% -
ROE 5.05% 6.33% 6.79% 6.34% 6.72% 6.03% 11.21% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 73.49 73.27 78.91 79.28 80.65 74.15 80.48 -5.88%
EPS 4.04 5.00 5.30 4.88 5.24 4.76 8.63 -39.73%
DPS 1.00 0.00 3.50 4.00 5.00 4.00 5.50 -67.93%
NAPS 0.80 0.79 0.78 0.77 0.78 0.79 0.77 2.58%
Adjusted Per Share Value based on latest NOSH - 381,619
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 48.12 47.81 50.53 50.63 51.20 46.81 50.13 -2.69%
EPS 2.65 3.26 3.39 3.12 3.33 3.00 5.38 -37.65%
DPS 0.65 0.00 2.24 2.55 3.17 2.53 3.43 -67.04%
NAPS 0.5238 0.5155 0.4995 0.4918 0.4951 0.4987 0.4796 6.05%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.39 1.00 0.88 0.915 0.85 0.90 0.835 -
P/RPS 1.89 1.36 1.12 1.15 1.05 1.21 1.04 48.97%
P/EPS 34.41 20.00 16.60 18.75 16.22 18.91 9.68 133.09%
EY 2.91 5.00 6.02 5.33 6.16 5.29 10.34 -57.08%
DY 0.72 0.00 3.98 4.37 5.88 4.44 6.59 -77.17%
P/NAPS 1.74 1.27 1.13 1.19 1.09 1.14 1.08 37.47%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 17/08/17 18/05/17 22/02/17 22/11/16 23/08/16 16/05/16 25/02/16 -
Price 1.21 1.19 0.895 0.915 0.89 0.84 0.81 -
P/RPS 1.65 1.62 1.13 1.15 1.10 1.13 1.01 38.75%
P/EPS 29.95 23.80 16.89 18.75 16.98 17.65 9.39 116.83%
EY 3.34 4.20 5.92 5.33 5.89 5.67 10.65 -53.87%
DY 0.83 0.00 3.91 4.37 5.62 4.76 6.79 -75.40%
P/NAPS 1.51 1.51 1.15 1.19 1.14 1.06 1.05 27.43%

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