[CJCEN] QoQ Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
17-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -0.61%
YoY- -15.64%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 393,478 370,932 294,597 287,329 285,950 284,112 300,289 19.80%
PBT 15,056 14,592 21,113 22,658 23,056 27,284 25,594 -29.86%
Tax -4,146 -3,956 -5,855 -6,992 -7,290 -7,868 -5,342 -15.58%
NP 10,910 10,636 15,258 15,666 15,766 19,416 20,252 -33.86%
-
NP to SH 10,830 10,564 15,222 15,624 15,720 19,388 20,170 -34.01%
-
Tax Rate 27.54% 27.11% 27.73% 30.86% 31.62% 28.84% 20.87% -
Total Cost 382,568 360,296 279,339 271,662 270,184 264,696 280,037 23.19%
-
Net Worth 323,268 322,936 318,142 312,480 311,287 306,330 296,841 5.86%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 3,942 - 5,891 2,604 3,891 - 13,319 -55.68%
Div Payout % 36.40% - 38.70% 16.67% 24.75% - 66.04% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 323,268 322,936 318,142 312,480 311,287 306,330 296,841 5.86%
NOSH 394,229 394,229 392,798 390,600 389,108 387,760 380,566 2.38%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 2.77% 2.87% 5.18% 5.45% 5.51% 6.83% 6.74% -
ROE 3.35% 3.27% 4.78% 5.00% 5.05% 6.33% 6.79% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 99.81 94.19 75.01 73.56 73.49 73.27 78.91 17.00%
EPS 2.74 2.68 3.89 4.00 4.04 5.00 5.30 -35.66%
DPS 1.00 0.00 1.50 0.67 1.00 0.00 3.50 -56.71%
NAPS 0.82 0.82 0.81 0.80 0.80 0.79 0.78 3.39%
Adjusted Per Share Value based on latest NOSH - 393,673
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 66.22 62.42 49.58 48.35 48.12 47.81 50.53 19.81%
EPS 1.82 1.78 2.56 2.63 2.65 3.26 3.39 -34.01%
DPS 0.66 0.00 0.99 0.44 0.65 0.00 2.24 -55.82%
NAPS 0.544 0.5435 0.5354 0.5259 0.5238 0.5155 0.4995 5.87%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.62 0.735 1.01 1.12 1.39 1.00 0.88 -
P/RPS 0.62 0.78 1.35 1.52 1.89 1.36 1.12 -32.65%
P/EPS 22.57 27.40 26.06 28.00 34.41 20.00 16.60 22.79%
EY 4.43 3.65 3.84 3.57 2.91 5.00 6.02 -18.53%
DY 1.61 0.00 1.49 0.60 0.72 0.00 3.98 -45.39%
P/NAPS 0.76 0.90 1.25 1.40 1.74 1.27 1.13 -23.29%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 24/08/18 17/05/18 27/02/18 17/11/17 17/08/17 18/05/17 22/02/17 -
Price 0.715 0.745 0.895 1.10 1.21 1.19 0.895 -
P/RPS 0.72 0.79 1.19 1.50 1.65 1.62 1.13 -26.01%
P/EPS 26.03 27.77 23.09 27.50 29.95 23.80 16.89 33.52%
EY 3.84 3.60 4.33 3.64 3.34 4.20 5.92 -25.12%
DY 1.40 0.00 1.68 0.61 0.83 0.00 3.91 -49.67%
P/NAPS 0.87 0.91 1.10 1.38 1.51 1.51 1.15 -17.01%

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