[CJCEN] QoQ Annualized Quarter Result on 31-Mar-2017 [#1]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
18-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -3.88%
YoY- 8.58%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 294,597 287,329 285,950 284,112 300,289 300,886 304,234 -2.11%
PBT 21,113 22,658 23,056 27,284 25,594 25,302 27,428 -15.96%
Tax -5,855 -6,992 -7,290 -7,868 -5,342 -6,702 -7,604 -15.95%
NP 15,258 15,666 15,766 19,416 20,252 18,600 19,824 -15.97%
-
NP to SH 15,222 15,624 15,720 19,388 20,170 18,520 19,766 -15.94%
-
Tax Rate 27.73% 30.86% 31.62% 28.84% 20.87% 26.49% 27.72% -
Total Cost 279,339 271,662 270,184 264,696 280,037 282,286 284,410 -1.18%
-
Net Worth 318,142 312,480 311,287 306,330 296,841 292,221 294,226 5.33%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 5,891 2,604 3,891 - 13,319 15,180 18,860 -53.86%
Div Payout % 38.70% 16.67% 24.75% - 66.04% 81.97% 95.42% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 318,142 312,480 311,287 306,330 296,841 292,221 294,226 5.33%
NOSH 392,798 390,600 389,108 387,760 380,566 379,508 377,213 2.72%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 5.18% 5.45% 5.51% 6.83% 6.74% 6.18% 6.52% -
ROE 4.78% 5.00% 5.05% 6.33% 6.79% 6.34% 6.72% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 75.01 73.56 73.49 73.27 78.91 79.28 80.65 -4.70%
EPS 3.89 4.00 4.04 5.00 5.30 4.88 5.24 -17.96%
DPS 1.50 0.67 1.00 0.00 3.50 4.00 5.00 -55.08%
NAPS 0.81 0.80 0.80 0.79 0.78 0.77 0.78 2.54%
Adjusted Per Share Value based on latest NOSH - 387,760
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 49.58 48.35 48.12 47.81 50.53 50.63 51.20 -2.11%
EPS 2.56 2.63 2.65 3.26 3.39 3.12 3.33 -16.04%
DPS 0.99 0.44 0.65 0.00 2.24 2.55 3.17 -53.87%
NAPS 0.5354 0.5259 0.5238 0.5155 0.4995 0.4918 0.4951 5.34%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.01 1.12 1.39 1.00 0.88 0.915 0.85 -
P/RPS 1.35 1.52 1.89 1.36 1.12 1.15 1.05 18.18%
P/EPS 26.06 28.00 34.41 20.00 16.60 18.75 16.22 37.05%
EY 3.84 3.57 2.91 5.00 6.02 5.33 6.16 -26.96%
DY 1.49 0.60 0.72 0.00 3.98 4.37 5.88 -59.85%
P/NAPS 1.25 1.40 1.74 1.27 1.13 1.19 1.09 9.53%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 17/11/17 17/08/17 18/05/17 22/02/17 22/11/16 23/08/16 -
Price 0.895 1.10 1.21 1.19 0.895 0.915 0.89 -
P/RPS 1.19 1.50 1.65 1.62 1.13 1.15 1.10 5.36%
P/EPS 23.09 27.50 29.95 23.80 16.89 18.75 16.98 22.67%
EY 4.33 3.64 3.34 4.20 5.92 5.33 5.89 -18.49%
DY 1.68 0.61 0.83 0.00 3.91 4.37 5.62 -55.19%
P/NAPS 1.10 1.38 1.51 1.51 1.15 1.19 1.14 -2.34%

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