[CJCEN] QoQ Annualized Quarter Result on 30-Sep-2018 [#3]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
15-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 12.48%
YoY- -22.03%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 527,672 508,384 400,998 417,425 393,478 370,932 294,597 47.64%
PBT -6,596 -4,300 13,622 16,982 15,056 14,592 21,113 -
Tax -2,980 -2,784 -3,740 -4,702 -4,146 -3,956 -5,855 -36.33%
NP -9,576 -7,084 9,882 12,280 10,910 10,636 15,258 -
-
NP to SH -9,680 -7,188 9,784 12,181 10,830 10,564 15,222 -
-
Tax Rate - - 27.46% 27.69% 27.54% 27.11% 27.73% -
Total Cost 537,248 515,468 391,116 405,145 382,568 360,296 279,339 54.83%
-
Net Worth 316,616 320,014 324,047 324,227 323,268 322,936 318,142 -0.32%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - 2,928 2,635 3,942 - 5,891 -
Div Payout % - - 29.93% 21.64% 36.40% - 38.70% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 316,616 320,014 324,047 324,227 323,268 322,936 318,142 -0.32%
NOSH 394,229 394,229 394,229 394,229 394,229 394,229 392,798 0.24%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin -1.81% -1.39% 2.46% 2.94% 2.77% 2.87% 5.18% -
ROE -3.06% -2.25% 3.02% 3.76% 3.35% 3.27% 4.78% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 134.99 130.27 102.71 105.57 99.81 94.19 75.01 48.11%
EPS -2.48 -1.84 2.49 3.09 2.74 2.68 3.89 -
DPS 0.00 0.00 0.75 0.67 1.00 0.00 1.50 -
NAPS 0.81 0.82 0.83 0.82 0.82 0.82 0.81 0.00%
Adjusted Per Share Value based on latest NOSH - 394,229
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 88.80 85.55 67.48 70.25 66.22 62.42 49.58 47.63%
EPS -1.63 -1.21 1.65 2.05 1.82 1.78 2.56 -
DPS 0.00 0.00 0.49 0.44 0.66 0.00 0.99 -
NAPS 0.5328 0.5385 0.5453 0.5456 0.544 0.5435 0.5354 -0.32%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.41 0.435 0.39 0.65 0.62 0.735 1.01 -
P/RPS 0.30 0.33 0.38 0.62 0.62 0.78 1.35 -63.41%
P/EPS -16.56 -23.62 15.56 21.10 22.57 27.40 26.06 -
EY -6.04 -4.23 6.43 4.74 4.43 3.65 3.84 -
DY 0.00 0.00 1.92 1.03 1.61 0.00 1.49 -
P/NAPS 0.51 0.53 0.47 0.79 0.76 0.90 1.25 -45.08%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 22/08/19 24/05/19 27/02/19 15/11/18 24/08/18 17/05/18 27/02/18 -
Price 0.405 0.40 0.53 0.52 0.715 0.745 0.895 -
P/RPS 0.30 0.31 0.52 0.49 0.72 0.79 1.19 -60.19%
P/EPS -16.35 -21.72 21.15 16.88 26.03 27.77 23.09 -
EY -6.11 -4.60 4.73 5.92 3.84 3.60 4.33 -
DY 0.00 0.00 1.42 1.28 1.40 0.00 1.68 -
P/NAPS 0.50 0.49 0.64 0.63 0.87 0.91 1.10 -40.96%

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