[CJCEN] QoQ Cumulative Quarter Result on 31-Mar-2022 [#1]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
26-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 39.05%
YoY- 517.28%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Cumulative Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 930,396 725,885 495,728 242,789 843,022 638,851 451,027 61.83%
PBT 37,540 32,097 23,656 13,341 28,849 27,469 13,936 93.25%
Tax -9,377 -9,181 -7,112 -3,995 -22,142 -26,847 -24,300 -46.90%
NP 28,163 22,916 16,544 9,346 6,707 622 -10,364 -
-
NP to SH 28,151 22,897 16,537 9,347 6,722 633 -10,429 -
-
Tax Rate 24.98% 28.60% 30.06% 29.95% 76.75% 97.74% 174.37% -
Total Cost 902,233 702,969 479,184 233,443 836,315 638,229 461,391 56.18%
-
Net Worth 442,243 436,488 437,642 433,058 422,478 416,701 404,963 6.02%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 8,728 2,909 2,917 - - - - -
Div Payout % 31.01% 12.71% 17.64% - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 442,243 436,488 437,642 433,058 422,478 416,701 404,963 6.02%
NOSH 594,229 594,229 594,229 594,229 594,229 594,229 594,229 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 3.03% 3.16% 3.34% 3.85% 0.80% 0.10% -2.30% -
ROE 6.37% 5.25% 3.78% 2.16% 1.59% 0.15% -2.58% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 159.89 124.73 84.95 41.49 143.67 108.85 76.85 62.75%
EPS 4.83 3.92 2.83 1.60 1.15 0.11 -1.78 -
DPS 1.50 0.50 0.50 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.75 0.75 0.74 0.72 0.71 0.69 6.63%
Adjusted Per Share Value based on latest NOSH - 594,229
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 156.57 122.16 83.42 40.86 141.87 107.51 75.90 61.83%
EPS 4.74 3.85 2.78 1.57 1.13 0.11 -1.76 -
DPS 1.47 0.49 0.49 0.00 0.00 0.00 0.00 -
NAPS 0.7442 0.7345 0.7365 0.7288 0.711 0.7012 0.6815 6.02%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.485 0.48 0.51 0.575 0.555 0.515 0.46 -
P/RPS 0.30 0.38 0.60 1.39 0.39 0.47 0.60 -36.92%
P/EPS 10.03 12.20 18.00 36.00 48.45 477.50 -25.89 -
EY 9.97 8.20 5.56 2.78 2.06 0.21 -3.86 -
DY 3.09 1.04 0.98 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.64 0.68 0.78 0.77 0.73 0.67 -2.99%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 24/02/23 24/11/22 25/08/22 26/05/22 24/02/22 18/11/21 25/08/21 -
Price 0.475 0.475 0.56 0.635 0.57 0.635 0.49 -
P/RPS 0.30 0.38 0.66 1.53 0.40 0.58 0.64 -39.57%
P/EPS 9.82 12.07 19.76 39.76 49.76 588.76 -27.58 -
EY 10.18 8.28 5.06 2.52 2.01 0.17 -3.63 -
DY 3.16 1.05 0.89 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.63 0.75 0.86 0.79 0.89 0.71 -7.64%

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