[CJCEN] QoQ TTM Result on 30-Jun-2024 [#2]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
22-Aug-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Jun-2024 [#2]
Profit Trend
QoQ- -27.08%
YoY- -61.9%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
TTM Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 705,069 732,078 736,514 794,506 865,203 907,184 930,396 -16.89%
PBT 10,205 14,150 16,280 21,133 24,782 29,628 37,540 -58.06%
Tax -2,899 -4,116 -4,476 -4,740 -5,582 -7,041 -9,377 -54.31%
NP 7,306 10,034 11,804 16,393 19,200 22,587 28,163 -59.35%
-
NP to SH 7,304 10,017 11,742 16,362 19,173 22,549 28,151 -59.35%
-
Tax Rate 28.41% 29.09% 27.49% 22.43% 22.52% 23.76% 24.98% -
Total Cost 697,763 722,044 724,710 778,113 846,003 884,597 902,233 -15.75%
-
Net Worth 453,871 453,871 448,052 448,052 448,052 442,233 442,243 1.74%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div - - - 5,818 5,818 8,736 8,736 -
Div Payout % - - - 35.56% 30.35% 38.74% 31.03% -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 453,871 453,871 448,052 448,052 448,052 442,233 442,243 1.74%
NOSH 594,229 594,229 594,229 594,229 594,229 594,229 594,229 0.00%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 1.04% 1.37% 1.60% 2.06% 2.22% 2.49% 3.03% -
ROE 1.61% 2.21% 2.62% 3.65% 4.28% 5.10% 6.37% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 121.17 125.81 126.57 136.54 148.69 155.90 159.89 -16.89%
EPS 1.26 1.72 2.02 2.81 3.29 3.88 4.84 -59.26%
DPS 0.00 0.00 0.00 1.00 1.00 1.50 1.50 -
NAPS 0.78 0.78 0.77 0.77 0.77 0.76 0.76 1.74%
Adjusted Per Share Value based on latest NOSH - 594,229
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 118.65 123.20 123.94 133.70 145.60 152.67 156.57 -16.89%
EPS 1.23 1.69 1.98 2.75 3.23 3.79 4.74 -59.34%
DPS 0.00 0.00 0.00 0.98 0.98 1.47 1.47 -
NAPS 0.7638 0.7638 0.754 0.754 0.754 0.7442 0.7442 1.74%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 0.33 0.345 0.375 0.40 0.445 0.475 0.485 -
P/RPS 0.27 0.27 0.30 0.29 0.30 0.30 0.30 -6.78%
P/EPS 26.29 20.04 18.58 14.23 13.51 12.26 10.03 90.21%
EY 3.80 4.99 5.38 7.03 7.40 8.16 9.97 -47.46%
DY 0.00 0.00 0.00 2.50 2.25 3.16 3.09 -
P/NAPS 0.42 0.44 0.49 0.52 0.58 0.63 0.64 -24.50%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 22/08/24 23/05/24 23/02/24 16/11/23 17/08/23 18/05/23 24/02/23 -
Price 0.295 0.33 0.375 0.39 0.43 0.48 0.475 -
P/RPS 0.24 0.26 0.30 0.29 0.29 0.31 0.30 -13.83%
P/EPS 23.50 19.17 18.58 13.87 13.05 12.39 9.82 79.00%
EY 4.26 5.22 5.38 7.21 7.66 8.07 10.18 -44.08%
DY 0.00 0.00 0.00 2.56 2.33 3.13 3.16 -
P/NAPS 0.38 0.42 0.49 0.51 0.56 0.63 0.63 -28.63%

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