[CJCEN] QoQ Quarter Result on 30-Sep-2015 [#3]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
23-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -47.66%
YoY- 22.37%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 82,578 69,539 73,348 76,324 76,287 71,917 65,687 16.49%
PBT 8,037 5,677 7,310 8,517 15,504 9,672 18,411 -42.48%
Tax -2,602 -1,200 -1,083 -2,231 -3,547 -2,163 -1,331 56.40%
NP 5,435 4,477 6,227 6,286 11,957 7,509 17,080 -53.42%
-
NP to SH 5,419 4,464 6,206 6,275 11,988 7,473 17,038 -53.43%
-
Tax Rate 32.38% 21.14% 14.82% 26.19% 22.88% 22.36% 7.23% -
Total Cost 77,143 65,062 67,121 70,038 64,330 64,408 48,607 36.09%
-
Net Worth 297,663 296,349 287,868 285,902 284,023 278,405 271,190 6.41%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 5,724 3,751 3,738 5,569 7,377 3,663 3,664 34.67%
Div Payout % 105.63% 84.03% 60.24% 88.76% 61.54% 49.02% 21.51% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 297,663 296,349 287,868 285,902 284,023 278,405 271,190 6.41%
NOSH 381,619 375,126 373,855 371,301 368,861 366,323 366,473 2.73%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 6.58% 6.44% 8.49% 8.24% 15.67% 10.44% 26.00% -
ROE 1.82% 1.51% 2.16% 2.19% 4.22% 2.68% 6.28% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 21.64 18.54 19.62 20.56 20.68 19.63 17.92 13.41%
EPS 1.42 1.19 1.66 1.69 3.25 2.04 4.65 -54.68%
DPS 1.50 1.00 1.00 1.50 2.00 1.00 1.00 31.06%
NAPS 0.78 0.79 0.77 0.77 0.77 0.76 0.74 3.57%
Adjusted Per Share Value based on latest NOSH - 371,301
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 13.90 11.70 12.34 12.84 12.84 12.10 11.05 16.54%
EPS 0.91 0.75 1.04 1.06 2.02 1.26 2.87 -53.53%
DPS 0.96 0.63 0.63 0.94 1.24 0.62 0.62 33.87%
NAPS 0.5009 0.4987 0.4844 0.4811 0.478 0.4685 0.4564 6.40%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.85 0.90 0.835 0.805 0.935 0.72 0.625 -
P/RPS 3.93 4.86 4.26 3.92 4.52 3.67 3.49 8.24%
P/EPS 59.86 75.63 50.30 47.63 28.77 35.29 13.44 170.94%
EY 1.67 1.32 1.99 2.10 3.48 2.83 7.44 -63.09%
DY 1.76 1.11 1.20 1.86 2.14 1.39 1.60 6.56%
P/NAPS 1.09 1.14 1.08 1.05 1.21 0.95 0.84 18.98%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 23/08/16 16/05/16 25/02/16 23/11/15 17/08/15 14/05/15 26/02/15 -
Price 0.89 0.84 0.81 0.825 0.83 0.845 0.735 -
P/RPS 4.11 4.53 4.13 4.01 4.01 4.30 4.10 0.16%
P/EPS 62.68 70.59 48.80 48.82 25.54 41.42 15.81 150.70%
EY 1.60 1.42 2.05 2.05 3.92 2.41 6.33 -60.05%
DY 1.69 1.19 1.23 1.82 2.41 1.18 1.36 15.59%
P/NAPS 1.14 1.06 1.05 1.07 1.08 1.11 0.99 9.87%

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