[CJCEN] QoQ TTM Result on 30-Jun-2017 [#2]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
17-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- -11.71%
YoY- -18.88%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
TTM Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 316,302 294,597 290,121 291,147 301,778 300,289 299,013 3.82%
PBT 17,940 21,113 23,611 23,408 26,738 25,594 26,287 -22.50%
Tax -4,877 -5,855 -5,559 -5,185 -6,109 -5,342 -6,110 -13.96%
NP 13,063 15,258 18,052 18,223 20,629 20,252 20,177 -25.18%
-
NP to SH 13,016 15,222 17,998 18,147 20,553 20,170 20,102 -25.17%
-
Tax Rate 27.19% 27.73% 23.54% 22.15% 22.85% 20.87% 23.24% -
Total Cost 303,239 279,339 272,069 272,924 281,149 280,037 278,836 5.75%
-
Net Worth 322,936 318,142 314,938 313,038 306,330 298,682 293,846 6.50%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 5,884 5,884 3,871 5,779 9,547 13,298 15,122 -46.73%
Div Payout % 45.21% 38.66% 21.51% 31.85% 46.45% 65.93% 75.23% -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 322,936 318,142 314,938 313,038 306,330 298,682 293,846 6.50%
NOSH 394,229 392,798 393,673 391,298 387,760 382,926 381,619 2.19%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 4.13% 5.18% 6.22% 6.26% 6.84% 6.74% 6.75% -
ROE 4.03% 4.78% 5.71% 5.80% 6.71% 6.75% 6.84% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 80.32 75.01 73.70 74.41 77.83 78.42 78.35 1.67%
EPS 3.31 3.88 4.57 4.64 5.30 5.27 5.27 -26.68%
DPS 1.50 1.50 0.98 1.48 2.50 3.47 3.96 -47.67%
NAPS 0.82 0.81 0.80 0.80 0.79 0.78 0.77 4.28%
Adjusted Per Share Value based on latest NOSH - 391,298
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 53.23 49.58 48.82 49.00 50.78 50.53 50.32 3.82%
EPS 2.19 2.56 3.03 3.05 3.46 3.39 3.38 -25.14%
DPS 0.99 0.99 0.65 0.97 1.61 2.24 2.54 -46.67%
NAPS 0.5435 0.5354 0.53 0.5268 0.5155 0.5026 0.4945 6.50%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.735 1.01 1.12 1.39 1.00 0.88 0.915 -
P/RPS 0.92 1.35 1.52 1.87 1.28 1.12 1.17 -14.81%
P/EPS 22.24 26.06 24.50 29.97 18.87 16.71 17.37 17.92%
EY 4.50 3.84 4.08 3.34 5.30 5.99 5.76 -15.18%
DY 2.04 1.49 0.88 1.06 2.50 3.95 4.33 -39.48%
P/NAPS 0.90 1.25 1.40 1.74 1.27 1.13 1.19 -17.00%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 17/05/18 27/02/18 17/11/17 17/08/17 18/05/17 22/02/17 22/11/16 -
Price 0.745 0.895 1.10 1.21 1.19 0.895 0.915 -
P/RPS 0.93 1.19 1.49 1.63 1.53 1.14 1.17 -14.20%
P/EPS 22.54 23.09 24.06 26.09 22.45 16.99 17.37 18.98%
EY 4.44 4.33 4.16 3.83 4.45 5.89 5.76 -15.94%
DY 2.01 1.68 0.89 1.22 2.10 3.88 4.33 -40.07%
P/NAPS 0.91 1.10 1.38 1.51 1.51 1.15 1.19 -16.38%

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