[CJCEN] QoQ Cumulative Quarter Result on 31-Dec-2016 [#4]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
22-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 45.21%
YoY- -36.85%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 215,497 142,975 71,028 300,289 225,665 152,117 69,539 112.41%
PBT 16,994 11,528 6,821 25,594 18,977 13,714 5,677 107.56%
Tax -5,244 -3,645 -1,967 -5,342 -5,027 -3,802 -1,200 167.05%
NP 11,750 7,883 4,854 20,252 13,950 9,912 4,477 90.15%
-
NP to SH 11,718 7,860 4,847 20,170 13,890 9,883 4,464 90.17%
-
Tax Rate 30.86% 31.62% 28.84% 20.87% 26.49% 27.72% 21.14% -
Total Cost 203,747 135,092 66,174 280,037 211,715 142,205 65,062 113.89%
-
Net Worth 312,480 311,287 306,330 296,841 292,221 294,226 296,349 3.59%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 1,953 1,945 - 13,319 11,385 9,430 3,751 -35.25%
Div Payout % 16.67% 24.75% - 66.04% 81.97% 95.42% 84.03% -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 312,480 311,287 306,330 296,841 292,221 294,226 296,349 3.59%
NOSH 390,600 389,108 387,760 380,566 379,508 377,213 375,126 2.72%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 5.45% 5.51% 6.83% 6.74% 6.18% 6.52% 6.44% -
ROE 3.75% 2.52% 1.58% 6.79% 4.75% 3.36% 1.51% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 55.17 36.74 18.32 78.91 59.46 40.33 18.54 106.74%
EPS 3.00 2.02 1.25 5.30 3.66 2.62 1.19 85.12%
DPS 0.50 0.50 0.00 3.50 3.00 2.50 1.00 -36.97%
NAPS 0.80 0.80 0.79 0.78 0.77 0.78 0.79 0.84%
Adjusted Per Share Value based on latest NOSH - 382,926
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 36.26 24.06 11.95 50.53 37.98 25.60 11.70 112.42%
EPS 1.97 1.32 0.82 3.39 2.34 1.66 0.75 90.26%
DPS 0.33 0.33 0.00 2.24 1.92 1.59 0.63 -34.99%
NAPS 0.5259 0.5238 0.5155 0.4995 0.4918 0.4951 0.4987 3.60%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 1.12 1.39 1.00 0.88 0.915 0.85 0.90 -
P/RPS 2.03 3.78 5.46 1.12 1.54 2.11 4.86 -44.09%
P/EPS 37.33 68.81 80.00 16.60 25.00 32.44 75.63 -37.51%
EY 2.68 1.45 1.25 6.02 4.00 3.08 1.32 60.27%
DY 0.45 0.36 0.00 3.98 3.28 2.94 1.11 -45.19%
P/NAPS 1.40 1.74 1.27 1.13 1.19 1.09 1.14 14.66%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 17/11/17 17/08/17 18/05/17 22/02/17 22/11/16 23/08/16 16/05/16 -
Price 1.10 1.21 1.19 0.895 0.915 0.89 0.84 -
P/RPS 1.99 3.29 6.50 1.13 1.54 2.21 4.53 -42.18%
P/EPS 36.67 59.90 95.20 16.89 25.00 33.97 70.59 -35.35%
EY 2.73 1.67 1.05 5.92 4.00 2.94 1.42 54.55%
DY 0.45 0.41 0.00 3.91 3.28 2.81 1.19 -47.67%
P/NAPS 1.38 1.51 1.51 1.15 1.19 1.14 1.06 19.20%

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