[CJCEN] QoQ Cumulative Quarter Result on 30-Sep-2022 [#3]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
24-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 38.46%
YoY- 3517.22%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Cumulative Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 430,535 219,577 930,396 725,885 495,728 242,789 843,022 -36.18%
PBT 10,898 5,429 37,540 32,097 23,656 13,341 28,849 -47.83%
Tax -3,317 -1,659 -9,377 -9,181 -7,112 -3,995 -22,142 -71.89%
NP 7,581 3,770 28,163 22,916 16,544 9,346 6,707 8.53%
-
NP to SH 7,559 3,745 28,151 22,897 16,537 9,347 6,722 8.16%
-
Tax Rate 30.44% 30.56% 24.98% 28.60% 30.06% 29.95% 76.75% -
Total Cost 422,954 215,807 902,233 702,969 479,184 233,443 836,315 -36.60%
-
Net Worth 448,052 442,233 442,243 436,488 437,642 433,058 422,478 4.00%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - 8,728 2,909 2,917 - - -
Div Payout % - - 31.01% 12.71% 17.64% - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 448,052 442,233 442,243 436,488 437,642 433,058 422,478 4.00%
NOSH 594,229 594,229 594,229 594,229 594,229 594,229 594,229 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 1.76% 1.72% 3.03% 3.16% 3.34% 3.85% 0.80% -
ROE 1.69% 0.85% 6.37% 5.25% 3.78% 2.16% 1.59% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 73.99 37.74 159.89 124.73 84.95 41.49 143.67 -35.82%
EPS 1.30 0.64 4.83 3.92 2.83 1.60 1.15 8.54%
DPS 0.00 0.00 1.50 0.50 0.50 0.00 0.00 -
NAPS 0.77 0.76 0.76 0.75 0.75 0.74 0.72 4.59%
Adjusted Per Share Value based on latest NOSH - 594,229
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 72.45 36.95 156.57 122.16 83.42 40.86 141.87 -36.18%
EPS 1.27 0.63 4.74 3.85 2.78 1.57 1.13 8.12%
DPS 0.00 0.00 1.47 0.49 0.49 0.00 0.00 -
NAPS 0.754 0.7442 0.7442 0.7345 0.7365 0.7288 0.711 4.00%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.445 0.475 0.485 0.48 0.51 0.575 0.555 -
P/RPS 0.60 1.26 0.30 0.38 0.60 1.39 0.39 33.37%
P/EPS 34.26 73.80 10.03 12.20 18.00 36.00 48.45 -20.67%
EY 2.92 1.35 9.97 8.20 5.56 2.78 2.06 26.26%
DY 0.00 0.00 3.09 1.04 0.98 0.00 0.00 -
P/NAPS 0.58 0.63 0.64 0.64 0.68 0.78 0.77 -17.25%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 17/08/23 18/05/23 24/02/23 24/11/22 25/08/22 26/05/22 24/02/22 -
Price 0.43 0.48 0.475 0.475 0.56 0.635 0.57 -
P/RPS 0.58 1.27 0.30 0.38 0.66 1.53 0.40 28.19%
P/EPS 33.10 74.58 9.82 12.07 19.76 39.76 49.76 -23.85%
EY 3.02 1.34 10.18 8.28 5.06 2.52 2.01 31.27%
DY 0.00 0.00 3.16 1.05 0.89 0.00 0.00 -
P/NAPS 0.56 0.63 0.63 0.63 0.75 0.86 0.79 -20.54%

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