[CJCEN] QoQ Cumulative Quarter Result on 30-Sep-2021 [#3]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
18-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 106.07%
YoY- 113.18%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 495,728 242,789 843,022 638,851 451,027 234,352 635,707 -15.31%
PBT 23,656 13,341 28,849 27,469 13,936 -1,857 -4,971 -
Tax -7,112 -3,995 -22,142 -26,847 -24,300 -338 6,017 -
NP 16,544 9,346 6,707 622 -10,364 -2,195 1,046 533.28%
-
NP to SH 16,537 9,347 6,722 633 -10,429 -2,240 922 588.83%
-
Tax Rate 30.06% 29.95% 76.75% 97.74% 174.37% - - -
Total Cost 479,184 233,443 836,315 638,229 461,391 236,547 634,661 -17.12%
-
Net Worth 437,642 433,058 422,478 416,701 404,963 410,963 417,930 3.12%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 2,917 - - - - - - -
Div Payout % 17.64% - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 437,642 433,058 422,478 416,701 404,963 410,963 417,930 3.12%
NOSH 594,229 594,229 594,229 594,229 594,229 594,229 594,229 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 3.34% 3.85% 0.80% 0.10% -2.30% -0.94% 0.16% -
ROE 3.78% 2.16% 1.59% 0.15% -2.58% -0.55% 0.22% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 84.95 41.49 143.67 108.85 76.85 39.92 108.00 -14.82%
EPS 2.83 1.60 1.15 0.11 -1.78 -0.38 0.19 508.37%
DPS 0.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.74 0.72 0.71 0.69 0.70 0.71 3.73%
Adjusted Per Share Value based on latest NOSH - 594,229
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 83.42 40.86 141.87 107.51 75.90 39.44 106.98 -15.32%
EPS 2.78 1.57 1.13 0.11 -1.76 -0.38 0.16 574.35%
DPS 0.49 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7365 0.7288 0.711 0.7012 0.6815 0.6916 0.7033 3.13%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.51 0.575 0.555 0.515 0.46 0.50 0.43 -
P/RPS 0.60 1.39 0.39 0.47 0.60 1.25 0.40 31.13%
P/EPS 18.00 36.00 48.45 477.50 -25.89 -131.05 274.53 -83.82%
EY 5.56 2.78 2.06 0.21 -3.86 -0.76 0.36 523.29%
DY 0.98 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.78 0.77 0.73 0.67 0.71 0.61 7.53%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 25/08/22 26/05/22 24/02/22 18/11/21 25/08/21 25/05/21 25/02/21 -
Price 0.56 0.635 0.57 0.635 0.49 0.47 0.51 -
P/RPS 0.66 1.53 0.40 0.58 0.64 1.18 0.47 25.47%
P/EPS 19.76 39.76 49.76 588.76 -27.58 -123.18 325.60 -84.63%
EY 5.06 2.52 2.01 0.17 -3.63 -0.81 0.31 546.76%
DY 0.89 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.86 0.79 0.89 0.71 0.67 0.72 2.76%

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