[CJCEN] QoQ Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
18-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 104.05%
YoY- 113.18%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 991,456 971,156 843,022 851,801 902,054 937,408 635,707 34.59%
PBT 47,312 53,364 28,849 36,625 27,872 -7,428 -4,971 -
Tax -14,224 -15,980 -22,142 -35,796 -48,600 -1,352 6,017 -
NP 33,088 37,384 6,707 829 -20,728 -8,780 1,046 906.56%
-
NP to SH 33,074 37,388 6,722 844 -20,858 -8,960 922 994.84%
-
Tax Rate 30.06% 29.95% 76.75% 97.74% 174.37% - - -
Total Cost 958,368 933,772 836,315 850,972 922,782 946,188 634,661 31.72%
-
Net Worth 437,642 433,058 422,478 416,701 404,963 410,963 417,930 3.12%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 5,835 - - - - - - -
Div Payout % 17.64% - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 437,642 433,058 422,478 416,701 404,963 410,963 417,930 3.12%
NOSH 594,229 594,229 594,229 594,229 594,229 594,229 594,229 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 3.34% 3.85% 0.80% 0.10% -2.30% -0.94% 0.16% -
ROE 7.56% 8.63% 1.59% 0.20% -5.15% -2.18% 0.22% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 169.91 165.95 143.67 145.13 153.70 159.67 108.00 35.38%
EPS 5.66 6.40 1.15 0.15 -3.56 -1.52 0.19 866.95%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.74 0.72 0.71 0.69 0.70 0.71 3.73%
Adjusted Per Share Value based on latest NOSH - 594,229
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 166.85 163.43 141.87 143.35 151.80 157.75 106.98 34.59%
EPS 5.57 6.29 1.13 0.14 -3.51 -1.51 0.16 973.11%
DPS 0.98 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7365 0.7288 0.711 0.7012 0.6815 0.6916 0.7033 3.13%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.51 0.575 0.555 0.515 0.46 0.50 0.43 -
P/RPS 0.30 0.35 0.39 0.35 0.30 0.31 0.40 -17.49%
P/EPS 9.00 9.00 48.45 358.12 -12.94 -32.76 274.53 -89.82%
EY 11.11 11.11 2.06 0.28 -7.73 -3.05 0.36 890.07%
DY 1.96 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.78 0.77 0.73 0.67 0.71 0.61 7.53%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 25/08/22 26/05/22 24/02/22 18/11/21 25/08/21 25/05/21 25/02/21 -
Price 0.56 0.635 0.57 0.635 0.49 0.47 0.51 -
P/RPS 0.33 0.38 0.40 0.44 0.32 0.29 0.47 -21.05%
P/EPS 9.88 9.94 49.76 441.57 -13.79 -30.80 325.60 -90.33%
EY 10.12 10.06 2.01 0.23 -7.25 -3.25 0.31 927.98%
DY 1.79 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.86 0.79 0.89 0.71 0.67 0.72 2.76%

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