[CJCEN] QoQ Cumulative Quarter Result on 31-Dec-2018 [#4]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
27-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 7.09%
YoY- -35.72%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 380,065 263,836 127,096 400,998 313,069 196,739 92,733 155.88%
PBT -4,829 -3,298 -1,075 13,622 12,737 7,528 3,648 -
Tax -1,190 -1,490 -696 -3,740 -3,527 -2,073 -989 13.11%
NP -6,019 -4,788 -1,771 9,882 9,210 5,455 2,659 -
-
NP to SH -6,107 -4,840 -1,797 9,784 9,136 5,415 2,641 -
-
Tax Rate - - - 27.46% 27.69% 27.54% 27.11% -
Total Cost 386,084 268,624 128,867 391,116 303,859 191,284 90,074 163.63%
-
Net Worth 316,111 316,616 320,014 324,047 324,227 323,268 322,936 -1.41%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - 2,928 1,976 1,971 - -
Div Payout % - - - 29.93% 21.64% 36.40% - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 316,111 316,616 320,014 324,047 324,227 323,268 322,936 -1.41%
NOSH 394,229 394,229 394,229 394,229 394,229 394,229 394,229 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin -1.58% -1.81% -1.39% 2.46% 2.94% 2.77% 2.87% -
ROE -1.93% -1.53% -0.56% 3.02% 2.82% 1.68% 0.82% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 97.39 67.50 32.57 102.71 79.18 49.90 23.55 157.41%
EPS -1.56 -1.24 -0.46 2.49 2.32 1.37 0.67 -
DPS 0.00 0.00 0.00 0.75 0.50 0.50 0.00 -
NAPS 0.81 0.81 0.82 0.83 0.82 0.82 0.82 -0.81%
Adjusted Per Share Value based on latest NOSH - 394,229
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 63.96 44.40 21.39 67.48 52.68 33.11 15.61 155.83%
EPS -1.03 -0.81 -0.30 1.65 1.54 0.91 0.44 -
DPS 0.00 0.00 0.00 0.49 0.33 0.33 0.00 -
NAPS 0.532 0.5328 0.5385 0.5453 0.5456 0.544 0.5435 -1.41%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.40 0.41 0.435 0.39 0.65 0.62 0.735 -
P/RPS 0.41 0.61 1.34 0.38 0.82 1.24 3.12 -74.12%
P/EPS -25.56 -33.11 -94.47 15.56 28.13 45.14 109.60 -
EY -3.91 -3.02 -1.06 6.43 3.55 2.22 0.91 -
DY 0.00 0.00 0.00 1.92 0.77 0.81 0.00 -
P/NAPS 0.49 0.51 0.53 0.47 0.79 0.76 0.90 -33.29%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 21/11/19 22/08/19 24/05/19 27/02/19 15/11/18 24/08/18 17/05/18 -
Price 0.375 0.405 0.40 0.53 0.52 0.715 0.745 -
P/RPS 0.39 0.60 1.23 0.52 0.66 1.43 3.16 -75.17%
P/EPS -23.96 -32.71 -86.87 21.15 22.51 52.05 111.09 -
EY -4.17 -3.06 -1.15 4.73 4.44 1.92 0.90 -
DY 0.00 0.00 0.00 1.42 0.96 0.70 0.00 -
P/NAPS 0.46 0.50 0.49 0.64 0.63 0.87 0.91 -36.51%

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