[CJCEN] QoQ Annualized Quarter Result on 31-Dec-2018 [#4]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
27-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -19.68%
YoY- -35.72%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 506,753 527,672 508,384 400,998 417,425 393,478 370,932 23.09%
PBT -6,438 -6,596 -4,300 13,622 16,982 15,056 14,592 -
Tax -1,586 -2,980 -2,784 -3,740 -4,702 -4,146 -3,956 -45.59%
NP -8,025 -9,576 -7,084 9,882 12,280 10,910 10,636 -
-
NP to SH -8,142 -9,680 -7,188 9,784 12,181 10,830 10,564 -
-
Tax Rate - - - 27.46% 27.69% 27.54% 27.11% -
Total Cost 514,778 537,248 515,468 391,116 405,145 382,568 360,296 26.82%
-
Net Worth 316,111 316,616 320,014 324,047 324,227 323,268 322,936 -1.41%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - 2,928 2,635 3,942 - -
Div Payout % - - - 29.93% 21.64% 36.40% - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 316,111 316,616 320,014 324,047 324,227 323,268 322,936 -1.41%
NOSH 394,229 394,229 394,229 394,229 394,229 394,229 394,229 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin -1.58% -1.81% -1.39% 2.46% 2.94% 2.77% 2.87% -
ROE -2.58% -3.06% -2.25% 3.02% 3.76% 3.35% 3.27% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 129.85 134.99 130.27 102.71 105.57 99.81 94.19 23.84%
EPS -2.08 -2.48 -1.84 2.49 3.09 2.74 2.68 -
DPS 0.00 0.00 0.00 0.75 0.67 1.00 0.00 -
NAPS 0.81 0.81 0.82 0.83 0.82 0.82 0.82 -0.81%
Adjusted Per Share Value based on latest NOSH - 394,229
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 85.28 88.80 85.55 67.48 70.25 66.22 62.42 23.10%
EPS -1.37 -1.63 -1.21 1.65 2.05 1.82 1.78 -
DPS 0.00 0.00 0.00 0.49 0.44 0.66 0.00 -
NAPS 0.532 0.5328 0.5385 0.5453 0.5456 0.544 0.5435 -1.41%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.40 0.41 0.435 0.39 0.65 0.62 0.735 -
P/RPS 0.31 0.30 0.33 0.38 0.62 0.62 0.78 -45.91%
P/EPS -19.17 -16.56 -23.62 15.56 21.10 22.57 27.40 -
EY -5.22 -6.04 -4.23 6.43 4.74 4.43 3.65 -
DY 0.00 0.00 0.00 1.92 1.03 1.61 0.00 -
P/NAPS 0.49 0.51 0.53 0.47 0.79 0.76 0.90 -33.29%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 21/11/19 22/08/19 24/05/19 27/02/19 15/11/18 24/08/18 17/05/18 -
Price 0.375 0.405 0.40 0.53 0.52 0.715 0.745 -
P/RPS 0.29 0.30 0.31 0.52 0.49 0.72 0.79 -48.70%
P/EPS -17.97 -16.35 -21.72 21.15 16.88 26.03 27.77 -
EY -5.56 -6.11 -4.60 4.73 5.92 3.84 3.60 -
DY 0.00 0.00 0.00 1.42 1.28 1.40 0.00 -
P/NAPS 0.46 0.50 0.49 0.64 0.63 0.87 0.91 -36.51%

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