[CJCEN] QoQ Annualized Quarter Result on 31-Dec-2022 [#4]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
24-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- -7.79%
YoY- 318.79%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 786,660 861,070 878,308 930,396 967,846 991,456 971,156 -13.09%
PBT 20,920 21,796 21,716 37,540 42,796 47,312 53,364 -46.40%
Tax -6,058 -6,634 -6,636 -9,377 -12,241 -14,224 -15,980 -47.58%
NP 14,861 15,162 15,080 28,163 30,554 33,088 37,384 -45.90%
-
NP to SH 14,810 15,118 14,980 28,151 30,529 33,074 37,388 -46.03%
-
Tax Rate 28.96% 30.44% 30.56% 24.98% 28.60% 30.06% 29.95% -
Total Cost 771,798 845,908 863,228 902,233 937,292 958,368 933,772 -11.91%
-
Net Worth 448,052 448,052 442,233 442,243 436,488 437,642 433,058 2.29%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - 8,728 3,879 5,835 - -
Div Payout % - - - 31.01% 12.71% 17.64% - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 448,052 448,052 442,233 442,243 436,488 437,642 433,058 2.29%
NOSH 594,229 594,229 594,229 594,229 594,229 594,229 594,229 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 1.89% 1.76% 1.72% 3.03% 3.16% 3.34% 3.85% -
ROE 3.31% 3.37% 3.39% 6.37% 6.99% 7.56% 8.63% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 135.19 147.98 150.94 159.89 166.30 169.91 165.95 -12.76%
EPS 2.55 2.60 2.56 4.83 5.23 5.66 6.40 -45.82%
DPS 0.00 0.00 0.00 1.50 0.67 1.00 0.00 -
NAPS 0.77 0.77 0.76 0.76 0.75 0.75 0.74 2.68%
Adjusted Per Share Value based on latest NOSH - 594,229
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 132.38 144.91 147.81 156.57 162.87 166.85 163.43 -13.09%
EPS 2.49 2.54 2.52 4.74 5.14 5.57 6.29 -46.05%
DPS 0.00 0.00 0.00 1.47 0.65 0.98 0.00 -
NAPS 0.754 0.754 0.7442 0.7442 0.7345 0.7365 0.7288 2.28%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.40 0.445 0.475 0.485 0.48 0.51 0.575 -
P/RPS 0.30 0.30 0.31 0.30 0.29 0.30 0.35 -9.75%
P/EPS 15.72 17.13 18.45 10.03 9.15 9.00 9.00 44.98%
EY 6.36 5.84 5.42 9.97 10.93 11.11 11.11 -31.03%
DY 0.00 0.00 0.00 3.09 1.39 1.96 0.00 -
P/NAPS 0.52 0.58 0.63 0.64 0.64 0.68 0.78 -23.66%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 16/11/23 17/08/23 18/05/23 24/02/23 24/11/22 25/08/22 26/05/22 -
Price 0.39 0.43 0.48 0.475 0.475 0.56 0.635 -
P/RPS 0.29 0.29 0.32 0.30 0.29 0.33 0.38 -16.47%
P/EPS 15.32 16.55 18.65 9.82 9.05 9.88 9.94 33.39%
EY 6.53 6.04 5.36 10.18 11.04 10.12 10.06 -25.01%
DY 0.00 0.00 0.00 3.16 1.40 1.79 0.00 -
P/NAPS 0.51 0.56 0.63 0.63 0.63 0.75 0.86 -29.39%

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