[CJCEN] QoQ Annualized Quarter Result on 31-Mar-2019 [#1]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
24-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -173.47%
YoY- -168.04%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 491,985 506,753 527,672 508,384 400,998 417,425 393,478 16.01%
PBT -4,553 -6,438 -6,596 -4,300 13,622 16,982 15,056 -
Tax -2,857 -1,586 -2,980 -2,784 -3,740 -4,702 -4,146 -21.93%
NP -7,410 -8,025 -9,576 -7,084 9,882 12,280 10,910 -
-
NP to SH -7,531 -8,142 -9,680 -7,188 9,784 12,181 10,830 -
-
Tax Rate - - - - 27.46% 27.69% 27.54% -
Total Cost 499,395 514,778 537,248 515,468 391,116 405,145 382,568 19.38%
-
Net Worth 316,111 316,111 316,616 320,014 324,047 324,227 323,268 -1.47%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - 2,928 2,635 3,942 -
Div Payout % - - - - 29.93% 21.64% 36.40% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 316,111 316,111 316,616 320,014 324,047 324,227 323,268 -1.47%
NOSH 394,229 394,229 394,229 394,229 394,229 394,229 394,229 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin -1.51% -1.58% -1.81% -1.39% 2.46% 2.94% 2.77% -
ROE -2.38% -2.58% -3.06% -2.25% 3.02% 3.76% 3.35% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 126.07 129.85 134.99 130.27 102.71 105.57 99.81 16.79%
EPS -1.93 -2.08 -2.48 -1.84 2.49 3.09 2.74 -
DPS 0.00 0.00 0.00 0.00 0.75 0.67 1.00 -
NAPS 0.81 0.81 0.81 0.82 0.83 0.82 0.82 -0.81%
Adjusted Per Share Value based on latest NOSH - 394,229
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 82.79 85.28 88.80 85.55 67.48 70.25 66.22 16.00%
EPS -1.27 -1.37 -1.63 -1.21 1.65 2.05 1.82 -
DPS 0.00 0.00 0.00 0.00 0.49 0.44 0.66 -
NAPS 0.532 0.532 0.5328 0.5385 0.5453 0.5456 0.544 -1.47%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.395 0.40 0.41 0.435 0.39 0.65 0.62 -
P/RPS 0.31 0.31 0.30 0.33 0.38 0.62 0.62 -36.92%
P/EPS -20.47 -19.17 -16.56 -23.62 15.56 21.10 22.57 -
EY -4.89 -5.22 -6.04 -4.23 6.43 4.74 4.43 -
DY 0.00 0.00 0.00 0.00 1.92 1.03 1.61 -
P/NAPS 0.49 0.49 0.51 0.53 0.47 0.79 0.76 -25.30%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 27/02/20 21/11/19 22/08/19 24/05/19 27/02/19 15/11/18 24/08/18 -
Price 0.37 0.375 0.405 0.40 0.53 0.52 0.715 -
P/RPS 0.29 0.29 0.30 0.31 0.52 0.49 0.72 -45.37%
P/EPS -19.17 -17.97 -16.35 -21.72 21.15 16.88 26.03 -
EY -5.22 -5.56 -6.11 -4.60 4.73 5.92 3.84 -
DY 0.00 0.00 0.00 0.00 1.42 1.28 1.40 -
P/NAPS 0.46 0.46 0.50 0.49 0.64 0.63 0.87 -34.53%

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