[CJCEN] QoQ Cumulative Quarter Result on 30-Sep-2017 [#3]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
17-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 49.08%
YoY- -15.64%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Cumulative Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 196,739 92,733 294,597 215,497 142,975 71,028 300,289 -24.62%
PBT 7,528 3,648 21,113 16,994 11,528 6,821 25,594 -55.87%
Tax -2,073 -989 -5,855 -5,244 -3,645 -1,967 -5,342 -46.88%
NP 5,455 2,659 15,258 11,750 7,883 4,854 20,252 -58.39%
-
NP to SH 5,415 2,641 15,222 11,718 7,860 4,847 20,170 -58.48%
-
Tax Rate 27.54% 27.11% 27.73% 30.86% 31.62% 28.84% 20.87% -
Total Cost 191,284 90,074 279,339 203,747 135,092 66,174 280,037 -22.49%
-
Net Worth 323,268 322,936 318,142 312,480 311,287 306,330 296,841 5.86%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 1,971 - 5,891 1,953 1,945 - 13,319 -72.12%
Div Payout % 36.40% - 38.70% 16.67% 24.75% - 66.04% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 323,268 322,936 318,142 312,480 311,287 306,330 296,841 5.86%
NOSH 394,229 394,229 392,798 390,600 389,108 387,760 380,566 2.38%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 2.77% 2.87% 5.18% 5.45% 5.51% 6.83% 6.74% -
ROE 1.68% 0.82% 4.78% 3.75% 2.52% 1.58% 6.79% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 49.90 23.55 75.01 55.17 36.74 18.32 78.91 -26.38%
EPS 1.37 0.67 3.89 3.00 2.02 1.25 5.30 -59.52%
DPS 0.50 0.00 1.50 0.50 0.50 0.00 3.50 -72.76%
NAPS 0.82 0.82 0.81 0.80 0.80 0.79 0.78 3.39%
Adjusted Per Share Value based on latest NOSH - 393,673
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 33.11 15.61 49.58 36.26 24.06 11.95 50.53 -24.61%
EPS 0.91 0.44 2.56 1.97 1.32 0.82 3.39 -58.48%
DPS 0.33 0.00 0.99 0.33 0.33 0.00 2.24 -72.20%
NAPS 0.544 0.5435 0.5354 0.5259 0.5238 0.5155 0.4995 5.87%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.62 0.735 1.01 1.12 1.39 1.00 0.88 -
P/RPS 1.24 3.12 1.35 2.03 3.78 5.46 1.12 7.04%
P/EPS 45.14 109.60 26.06 37.33 68.81 80.00 16.60 95.17%
EY 2.22 0.91 3.84 2.68 1.45 1.25 6.02 -48.66%
DY 0.81 0.00 1.49 0.45 0.36 0.00 3.98 -65.50%
P/NAPS 0.76 0.90 1.25 1.40 1.74 1.27 1.13 -23.29%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 24/08/18 17/05/18 27/02/18 17/11/17 17/08/17 18/05/17 22/02/17 -
Price 0.715 0.745 0.895 1.10 1.21 1.19 0.895 -
P/RPS 1.43 3.16 1.19 1.99 3.29 6.50 1.13 17.04%
P/EPS 52.05 111.09 23.09 36.67 59.90 95.20 16.89 112.20%
EY 1.92 0.90 4.33 2.73 1.67 1.05 5.92 -52.89%
DY 0.70 0.00 1.68 0.45 0.41 0.00 3.91 -68.33%
P/NAPS 0.87 0.91 1.10 1.38 1.51 1.51 1.15 -17.01%

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