[CJCEN] QoQ Quarter Result on 31-Dec-2017 [#4]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -9.18%
YoY- -44.2%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 116,330 104,006 92,733 79,100 72,522 71,947 71,028 38.90%
PBT 5,209 3,880 3,648 4,119 5,466 4,707 6,821 -16.43%
Tax -1,454 -1,084 -989 -611 -1,599 -1,678 -1,967 -18.23%
NP 3,755 2,796 2,659 3,508 3,867 3,029 4,854 -15.71%
-
NP to SH 3,721 2,774 2,641 3,504 3,858 3,013 4,847 -16.14%
-
Tax Rate 27.91% 27.94% 27.11% 14.83% 29.25% 35.65% 28.84% -
Total Cost 112,575 101,210 90,074 75,592 68,655 68,918 66,174 42.46%
-
Net Worth 324,227 323,268 322,936 318,142 314,938 313,038 306,330 3.85%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - 1,971 - 3,927 - 1,956 - -
Div Payout % - 71.06% - 112.09% - 64.94% - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 324,227 323,268 322,936 318,142 314,938 313,038 306,330 3.85%
NOSH 394,229 394,229 394,229 392,798 393,673 391,298 387,760 1.10%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 3.23% 2.69% 2.87% 4.43% 5.33% 4.21% 6.83% -
ROE 1.15% 0.86% 0.82% 1.10% 1.23% 0.96% 1.58% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 29.42 26.38 23.55 20.14 18.42 18.39 18.32 37.09%
EPS 0.95 0.70 0.67 0.89 0.98 0.77 1.25 -16.70%
DPS 0.00 0.50 0.00 1.00 0.00 0.50 0.00 -
NAPS 0.82 0.82 0.82 0.81 0.80 0.80 0.79 2.51%
Adjusted Per Share Value based on latest NOSH - 392,798
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 19.58 17.50 15.61 13.31 12.20 12.11 11.95 38.94%
EPS 0.63 0.47 0.44 0.59 0.65 0.51 0.82 -16.10%
DPS 0.00 0.33 0.00 0.66 0.00 0.33 0.00 -
NAPS 0.5456 0.544 0.5435 0.5354 0.53 0.5268 0.5155 3.85%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.65 0.62 0.735 1.01 1.12 1.39 1.00 -
P/RPS 2.21 2.35 3.12 5.02 6.08 7.56 5.46 -45.25%
P/EPS 69.07 88.11 109.60 113.21 114.29 180.52 80.00 -9.32%
EY 1.45 1.13 0.91 0.88 0.87 0.55 1.25 10.39%
DY 0.00 0.81 0.00 0.99 0.00 0.36 0.00 -
P/NAPS 0.79 0.76 0.90 1.25 1.40 1.74 1.27 -27.10%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 15/11/18 24/08/18 17/05/18 27/02/18 17/11/17 17/08/17 18/05/17 -
Price 0.52 0.715 0.745 0.895 1.10 1.21 1.19 -
P/RPS 1.77 2.71 3.16 4.44 5.97 6.58 6.50 -57.95%
P/EPS 55.26 101.61 111.09 100.32 112.24 157.14 95.20 -30.39%
EY 1.81 0.98 0.90 1.00 0.89 0.64 1.05 43.71%
DY 0.00 0.70 0.00 1.12 0.00 0.41 0.00 -
P/NAPS 0.63 0.87 0.91 1.10 1.38 1.51 1.51 -44.13%

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