[CJCEN] QoQ TTM Result on 30-Jun-2021 [#2]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
25-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- -335.29%
YoY- 24.51%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
TTM Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 865,914 857,477 839,677 860,799 760,635 635,707 561,256 33.55%
PBT 43,095 27,897 17,893 5,733 -3,365 -4,971 -4,246 -
Tax -24,847 -21,190 -11,513 -10,842 5,740 6,017 -1,857 464.49%
NP 18,248 6,707 6,380 -5,109 2,375 1,046 -6,103 -
-
NP to SH 18,309 6,722 6,359 -5,247 2,230 922 -6,228 -
-
Tax Rate 57.66% 75.96% 64.34% 189.12% - - - -
Total Cost 847,666 850,770 833,297 865,908 758,260 634,661 567,359 30.72%
-
Net Worth 433,058 422,478 416,701 404,963 410,963 417,930 413,126 3.19%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 433,058 422,478 416,701 404,963 410,963 417,930 413,126 3.19%
NOSH 594,229 594,229 594,229 594,229 594,229 594,229 594,229 0.00%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 2.11% 0.78% 0.76% -0.59% 0.31% 0.16% -1.09% -
ROE 4.23% 1.59% 1.53% -1.30% 0.54% 0.22% -1.51% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 147.97 146.13 143.07 146.67 129.56 108.00 95.10 34.31%
EPS 3.13 1.15 1.08 -0.89 0.38 0.16 -1.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.72 0.71 0.69 0.70 0.71 0.70 3.77%
Adjusted Per Share Value based on latest NOSH - 594,229
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 145.72 144.30 141.31 144.86 128.00 106.98 94.45 33.55%
EPS 3.08 1.13 1.07 -0.88 0.38 0.16 -1.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7288 0.711 0.7012 0.6815 0.6916 0.7033 0.6952 3.19%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.575 0.555 0.515 0.46 0.50 0.43 0.36 -
P/RPS 0.39 0.38 0.36 0.31 0.39 0.40 0.38 1.74%
P/EPS 18.38 48.45 47.53 -51.45 131.63 274.53 -34.11 -
EY 5.44 2.06 2.10 -1.94 0.76 0.36 -2.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.77 0.73 0.67 0.71 0.61 0.51 32.77%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 26/05/22 24/02/22 18/11/21 25/08/21 25/05/21 25/02/21 23/11/20 -
Price 0.635 0.57 0.635 0.49 0.47 0.51 0.455 -
P/RPS 0.43 0.39 0.44 0.33 0.36 0.47 0.48 -7.07%
P/EPS 20.30 49.76 58.61 -54.81 123.74 325.60 -43.12 -
EY 4.93 2.01 1.71 -1.82 0.81 0.31 -2.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.79 0.89 0.71 0.67 0.72 0.65 20.53%

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