[CJCEN] QoQ Annualized Quarter Result on 31-Mar-2018 [#1]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
17-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -30.6%
YoY- -45.51%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 400,998 417,425 393,478 370,932 294,597 287,329 285,950 25.20%
PBT 13,622 16,982 15,056 14,592 21,113 22,658 23,056 -29.52%
Tax -3,740 -4,702 -4,146 -3,956 -5,855 -6,992 -7,290 -35.83%
NP 9,882 12,280 10,910 10,636 15,258 15,666 15,766 -26.69%
-
NP to SH 9,784 12,181 10,830 10,564 15,222 15,624 15,720 -27.04%
-
Tax Rate 27.46% 27.69% 27.54% 27.11% 27.73% 30.86% 31.62% -
Total Cost 391,116 405,145 382,568 360,296 279,339 271,662 270,184 27.88%
-
Net Worth 324,047 324,227 323,268 322,936 318,142 312,480 311,287 2.70%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 2,928 2,635 3,942 - 5,891 2,604 3,891 -17.22%
Div Payout % 29.93% 21.64% 36.40% - 38.70% 16.67% 24.75% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 324,047 324,227 323,268 322,936 318,142 312,480 311,287 2.70%
NOSH 394,229 394,229 394,229 394,229 392,798 390,600 389,108 0.87%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 2.46% 2.94% 2.77% 2.87% 5.18% 5.45% 5.51% -
ROE 3.02% 3.76% 3.35% 3.27% 4.78% 5.00% 5.05% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 102.71 105.57 99.81 94.19 75.01 73.56 73.49 24.92%
EPS 2.49 3.09 2.74 2.68 3.89 4.00 4.04 -27.51%
DPS 0.75 0.67 1.00 0.00 1.50 0.67 1.00 -17.40%
NAPS 0.83 0.82 0.82 0.82 0.81 0.80 0.80 2.47%
Adjusted Per Share Value based on latest NOSH - 394,229
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 67.48 70.25 66.22 62.42 49.58 48.35 48.12 25.20%
EPS 1.65 2.05 1.82 1.78 2.56 2.63 2.65 -27.02%
DPS 0.49 0.44 0.66 0.00 0.99 0.44 0.65 -17.12%
NAPS 0.5453 0.5456 0.544 0.5435 0.5354 0.5259 0.5238 2.71%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.39 0.65 0.62 0.735 1.01 1.12 1.39 -
P/RPS 0.38 0.62 0.62 0.78 1.35 1.52 1.89 -65.57%
P/EPS 15.56 21.10 22.57 27.40 26.06 28.00 34.41 -41.00%
EY 6.43 4.74 4.43 3.65 3.84 3.57 2.91 69.40%
DY 1.92 1.03 1.61 0.00 1.49 0.60 0.72 91.95%
P/NAPS 0.47 0.79 0.76 0.90 1.25 1.40 1.74 -58.11%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 27/02/19 15/11/18 24/08/18 17/05/18 27/02/18 17/11/17 17/08/17 -
Price 0.53 0.52 0.715 0.745 0.895 1.10 1.21 -
P/RPS 0.52 0.49 0.72 0.79 1.19 1.50 1.65 -53.59%
P/EPS 21.15 16.88 26.03 27.77 23.09 27.50 29.95 -20.64%
EY 4.73 5.92 3.84 3.60 4.33 3.64 3.34 26.02%
DY 1.42 1.28 1.40 0.00 1.68 0.61 0.83 42.90%
P/NAPS 0.64 0.63 0.87 0.91 1.10 1.38 1.51 -43.48%

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