[CJCEN] QoQ TTM Result on 30-Sep-2017 [#3]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
17-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -0.82%
YoY- -10.47%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 348,361 316,302 294,597 290,121 291,147 301,778 300,289 10.43%
PBT 17,113 17,940 21,113 23,611 23,408 26,738 25,594 -23.59%
Tax -4,283 -4,877 -5,855 -5,559 -5,185 -6,109 -5,342 -13.73%
NP 12,830 13,063 15,258 18,052 18,223 20,629 20,252 -26.29%
-
NP to SH 12,777 13,016 15,222 17,998 18,147 20,553 20,170 -26.30%
-
Tax Rate 25.03% 27.19% 27.73% 23.54% 22.15% 22.85% 20.87% -
Total Cost 335,531 303,239 279,339 272,069 272,924 281,149 280,037 12.84%
-
Net Worth 323,268 322,936 318,142 314,938 313,038 306,330 298,682 5.43%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 5,898 5,884 5,884 3,871 5,779 9,547 13,298 -41.92%
Div Payout % 46.17% 45.21% 38.66% 21.51% 31.85% 46.45% 65.93% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 323,268 322,936 318,142 314,938 313,038 306,330 298,682 5.43%
NOSH 394,229 394,229 392,798 393,673 391,298 387,760 382,926 1.96%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 3.68% 4.13% 5.18% 6.22% 6.26% 6.84% 6.74% -
ROE 3.95% 4.03% 4.78% 5.71% 5.80% 6.71% 6.75% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 88.36 80.32 75.01 73.70 74.41 77.83 78.42 8.30%
EPS 3.24 3.31 3.88 4.57 4.64 5.30 5.27 -27.76%
DPS 1.50 1.50 1.50 0.98 1.48 2.50 3.47 -42.91%
NAPS 0.82 0.82 0.81 0.80 0.80 0.79 0.78 3.39%
Adjusted Per Share Value based on latest NOSH - 393,673
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 58.62 53.23 49.58 48.82 49.00 50.78 50.53 10.43%
EPS 2.15 2.19 2.56 3.03 3.05 3.46 3.39 -26.24%
DPS 0.99 0.99 0.99 0.65 0.97 1.61 2.24 -42.06%
NAPS 0.544 0.5435 0.5354 0.53 0.5268 0.5155 0.5026 5.43%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.62 0.735 1.01 1.12 1.39 1.00 0.88 -
P/RPS 0.70 0.92 1.35 1.52 1.87 1.28 1.12 -26.96%
P/EPS 19.13 22.24 26.06 24.50 29.97 18.87 16.71 9.46%
EY 5.23 4.50 3.84 4.08 3.34 5.30 5.99 -8.67%
DY 2.42 2.04 1.49 0.88 1.06 2.50 3.95 -27.92%
P/NAPS 0.76 0.90 1.25 1.40 1.74 1.27 1.13 -23.29%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 24/08/18 17/05/18 27/02/18 17/11/17 17/08/17 18/05/17 22/02/17 -
Price 0.715 0.745 0.895 1.10 1.21 1.19 0.895 -
P/RPS 0.81 0.93 1.19 1.49 1.63 1.53 1.14 -20.42%
P/EPS 22.06 22.54 23.09 24.06 26.09 22.45 16.99 19.07%
EY 4.53 4.44 4.33 4.16 3.83 4.45 5.89 -16.09%
DY 2.10 2.01 1.68 0.89 1.22 2.10 3.88 -33.66%
P/NAPS 0.87 0.91 1.10 1.38 1.51 1.51 1.15 -17.01%

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