[CJCEN] QoQ Annualized Quarter Result on 31-Dec-2017 [#4]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -2.57%
YoY- -24.53%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 417,425 393,478 370,932 294,597 287,329 285,950 284,112 29.20%
PBT 16,982 15,056 14,592 21,113 22,658 23,056 27,284 -27.08%
Tax -4,702 -4,146 -3,956 -5,855 -6,992 -7,290 -7,868 -29.02%
NP 12,280 10,910 10,636 15,258 15,666 15,766 19,416 -26.29%
-
NP to SH 12,181 10,830 10,564 15,222 15,624 15,720 19,388 -26.62%
-
Tax Rate 27.69% 27.54% 27.11% 27.73% 30.86% 31.62% 28.84% -
Total Cost 405,145 382,568 360,296 279,339 271,662 270,184 264,696 32.77%
-
Net Worth 324,227 323,268 322,936 318,142 312,480 311,287 306,330 3.85%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 2,635 3,942 - 5,891 2,604 3,891 - -
Div Payout % 21.64% 36.40% - 38.70% 16.67% 24.75% - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 324,227 323,268 322,936 318,142 312,480 311,287 306,330 3.85%
NOSH 394,229 394,229 394,229 392,798 390,600 389,108 387,760 1.10%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 2.94% 2.77% 2.87% 5.18% 5.45% 5.51% 6.83% -
ROE 3.76% 3.35% 3.27% 4.78% 5.00% 5.05% 6.33% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 105.57 99.81 94.19 75.01 73.56 73.49 73.27 27.53%
EPS 3.09 2.74 2.68 3.89 4.00 4.04 5.00 -27.42%
DPS 0.67 1.00 0.00 1.50 0.67 1.00 0.00 -
NAPS 0.82 0.82 0.82 0.81 0.80 0.80 0.79 2.51%
Adjusted Per Share Value based on latest NOSH - 392,798
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 70.25 66.22 62.42 49.58 48.35 48.12 47.81 29.21%
EPS 2.05 1.82 1.78 2.56 2.63 2.65 3.26 -26.58%
DPS 0.44 0.66 0.00 0.99 0.44 0.65 0.00 -
NAPS 0.5456 0.544 0.5435 0.5354 0.5259 0.5238 0.5155 3.85%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.65 0.62 0.735 1.01 1.12 1.39 1.00 -
P/RPS 0.62 0.62 0.78 1.35 1.52 1.89 1.36 -40.73%
P/EPS 21.10 22.57 27.40 26.06 28.00 34.41 20.00 3.63%
EY 4.74 4.43 3.65 3.84 3.57 2.91 5.00 -3.49%
DY 1.03 1.61 0.00 1.49 0.60 0.72 0.00 -
P/NAPS 0.79 0.76 0.90 1.25 1.40 1.74 1.27 -27.10%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 15/11/18 24/08/18 17/05/18 27/02/18 17/11/17 17/08/17 18/05/17 -
Price 0.52 0.715 0.745 0.895 1.10 1.21 1.19 -
P/RPS 0.49 0.72 0.79 1.19 1.50 1.65 1.62 -54.90%
P/EPS 16.88 26.03 27.77 23.09 27.50 29.95 23.80 -20.45%
EY 5.92 3.84 3.60 4.33 3.64 3.34 4.20 25.68%
DY 1.28 1.40 0.00 1.68 0.61 0.83 0.00 -
P/NAPS 0.63 0.87 0.91 1.10 1.38 1.51 1.51 -44.13%

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