[CJCEN] QoQ Quarter Result on 30-Sep-2016 [#3]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
22-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -26.06%
YoY- -36.14%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 71,947 71,028 74,624 73,548 82,578 69,539 73,348 -1.27%
PBT 4,707 6,821 6,617 5,263 8,037 5,677 7,310 -25.45%
Tax -1,678 -1,967 -315 -1,225 -2,602 -1,200 -1,083 33.93%
NP 3,029 4,854 6,302 4,038 5,435 4,477 6,227 -38.17%
-
NP to SH 3,013 4,847 6,280 4,007 5,419 4,464 6,206 -38.25%
-
Tax Rate 35.65% 28.84% 4.76% 23.28% 32.38% 21.14% 14.82% -
Total Cost 68,918 66,174 68,322 69,510 77,143 65,062 67,121 1.77%
-
Net Worth 313,038 306,330 298,682 293,846 297,663 296,349 287,868 5.75%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 1,956 - 1,914 1,908 5,724 3,751 3,738 -35.08%
Div Payout % 64.94% - 30.49% 47.62% 105.63% 84.03% 60.24% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 313,038 306,330 298,682 293,846 297,663 296,349 287,868 5.75%
NOSH 391,298 387,760 382,926 381,619 381,619 375,126 373,855 3.08%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 4.21% 6.83% 8.45% 5.49% 6.58% 6.44% 8.49% -
ROE 0.96% 1.58% 2.10% 1.36% 1.82% 1.51% 2.16% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 18.39 18.32 19.49 19.27 21.64 18.54 19.62 -4.22%
EPS 0.77 1.25 1.64 1.05 1.42 1.19 1.66 -40.10%
DPS 0.50 0.00 0.50 0.50 1.50 1.00 1.00 -37.03%
NAPS 0.80 0.79 0.78 0.77 0.78 0.79 0.77 2.58%
Adjusted Per Share Value based on latest NOSH - 381,619
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 12.11 11.95 12.56 12.38 13.90 11.70 12.34 -1.24%
EPS 0.51 0.82 1.06 0.67 0.91 0.75 1.04 -37.84%
DPS 0.33 0.00 0.32 0.32 0.96 0.63 0.63 -35.04%
NAPS 0.5268 0.5155 0.5026 0.4945 0.5009 0.4987 0.4844 5.75%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.39 1.00 0.88 0.915 0.85 0.90 0.835 -
P/RPS 7.56 5.46 4.52 4.75 3.93 4.86 4.26 46.63%
P/EPS 180.52 80.00 53.66 87.14 59.86 75.63 50.30 134.59%
EY 0.55 1.25 1.86 1.15 1.67 1.32 1.99 -57.60%
DY 0.36 0.00 0.57 0.55 1.76 1.11 1.20 -55.21%
P/NAPS 1.74 1.27 1.13 1.19 1.09 1.14 1.08 37.47%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 17/08/17 18/05/17 22/02/17 22/11/16 23/08/16 16/05/16 25/02/16 -
Price 1.21 1.19 0.895 0.915 0.89 0.84 0.81 -
P/RPS 6.58 6.50 4.59 4.75 4.11 4.53 4.13 36.45%
P/EPS 157.14 95.20 54.57 87.14 62.68 70.59 48.80 118.21%
EY 0.64 1.05 1.83 1.15 1.60 1.42 2.05 -54.01%
DY 0.41 0.00 0.56 0.55 1.69 1.19 1.23 -51.95%
P/NAPS 1.51 1.51 1.15 1.19 1.14 1.06 1.05 27.43%

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