[CJCEN] QoQ Annualized Quarter Result on 31-Mar-2022 [#1]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
26-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 456.2%
YoY- 517.28%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 930,396 967,846 991,456 971,156 843,022 851,801 902,054 2.07%
PBT 37,540 42,796 47,312 53,364 28,849 36,625 27,872 21.89%
Tax -9,377 -12,241 -14,224 -15,980 -22,142 -35,796 -48,600 -66.50%
NP 28,163 30,554 33,088 37,384 6,707 829 -20,728 -
-
NP to SH 28,151 30,529 33,074 37,388 6,722 844 -20,858 -
-
Tax Rate 24.98% 28.60% 30.06% 29.95% 76.75% 97.74% 174.37% -
Total Cost 902,233 937,292 958,368 933,772 836,315 850,972 922,782 -1.48%
-
Net Worth 442,243 436,488 437,642 433,058 422,478 416,701 404,963 6.02%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 8,728 3,879 5,835 - - - - -
Div Payout % 31.01% 12.71% 17.64% - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 442,243 436,488 437,642 433,058 422,478 416,701 404,963 6.02%
NOSH 594,229 594,229 594,229 594,229 594,229 594,229 594,229 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 3.03% 3.16% 3.34% 3.85% 0.80% 0.10% -2.30% -
ROE 6.37% 6.99% 7.56% 8.63% 1.59% 0.20% -5.15% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 159.89 166.30 169.91 165.95 143.67 145.13 153.70 2.65%
EPS 4.83 5.23 5.66 6.40 1.15 0.15 -3.56 -
DPS 1.50 0.67 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.75 0.75 0.74 0.72 0.71 0.69 6.63%
Adjusted Per Share Value based on latest NOSH - 594,229
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 156.57 162.87 166.85 163.43 141.87 143.35 151.80 2.07%
EPS 4.74 5.14 5.57 6.29 1.13 0.14 -3.51 -
DPS 1.47 0.65 0.98 0.00 0.00 0.00 0.00 -
NAPS 0.7442 0.7345 0.7365 0.7288 0.711 0.7012 0.6815 6.02%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.485 0.48 0.51 0.575 0.555 0.515 0.46 -
P/RPS 0.30 0.29 0.30 0.35 0.39 0.35 0.30 0.00%
P/EPS 10.03 9.15 9.00 9.00 48.45 358.12 -12.94 -
EY 9.97 10.93 11.11 11.11 2.06 0.28 -7.73 -
DY 3.09 1.39 1.96 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.64 0.68 0.78 0.77 0.73 0.67 -2.99%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 24/02/23 24/11/22 25/08/22 26/05/22 24/02/22 18/11/21 25/08/21 -
Price 0.475 0.475 0.56 0.635 0.57 0.635 0.49 -
P/RPS 0.30 0.29 0.33 0.38 0.40 0.44 0.32 -4.20%
P/EPS 9.82 9.05 9.88 9.94 49.76 441.57 -13.79 -
EY 10.18 11.04 10.12 10.06 2.01 0.23 -7.25 -
DY 3.16 1.40 1.79 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.63 0.75 0.86 0.79 0.89 0.71 -7.64%

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