[CJCEN] QoQ TTM Result on 30-Sep-2022 [#3]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
24-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- -13.96%
YoY- 355.83%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
TTM Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 865,203 907,184 930,396 930,056 887,723 865,914 857,477 0.60%
PBT 24,782 29,628 37,540 41,652 46,744 43,095 27,897 -7.60%
Tax -5,582 -7,041 -9,377 -12,651 -13,129 -24,847 -21,190 -59.00%
NP 19,200 22,587 28,163 29,001 33,615 18,248 6,707 102.00%
-
NP to SH 19,173 22,549 28,151 28,986 33,688 18,309 6,722 101.50%
-
Tax Rate 22.52% 23.76% 24.98% 30.37% 28.09% 57.66% 75.96% -
Total Cost 846,003 884,597 902,233 901,055 854,108 847,666 850,770 -0.37%
-
Net Worth 448,052 442,233 442,243 436,488 437,642 433,058 422,478 4.00%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 5,818 8,736 8,736 2,917 2,917 - - -
Div Payout % 30.35% 38.74% 31.03% 10.07% 8.66% - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 448,052 442,233 442,243 436,488 437,642 433,058 422,478 4.00%
NOSH 594,229 594,229 594,229 594,229 594,229 594,229 594,229 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 2.22% 2.49% 3.03% 3.12% 3.79% 2.11% 0.78% -
ROE 4.28% 5.10% 6.37% 6.64% 7.70% 4.23% 1.59% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 148.69 155.90 159.89 159.81 152.13 147.97 146.13 1.16%
EPS 3.29 3.88 4.84 4.98 5.77 3.13 1.15 101.91%
DPS 1.00 1.50 1.50 0.50 0.50 0.00 0.00 -
NAPS 0.77 0.76 0.76 0.75 0.75 0.74 0.72 4.59%
Adjusted Per Share Value based on latest NOSH - 594,229
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 145.60 152.67 156.57 156.51 149.39 145.72 144.30 0.60%
EPS 3.23 3.79 4.74 4.88 5.67 3.08 1.13 101.79%
DPS 0.98 1.47 1.47 0.49 0.49 0.00 0.00 -
NAPS 0.754 0.7442 0.7442 0.7345 0.7365 0.7288 0.711 4.00%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.445 0.475 0.485 0.48 0.51 0.575 0.555 -
P/RPS 0.30 0.30 0.30 0.30 0.34 0.39 0.38 -14.61%
P/EPS 13.51 12.26 10.03 9.64 8.83 18.38 48.45 -57.41%
EY 7.40 8.16 9.97 10.38 11.32 5.44 2.06 135.10%
DY 2.25 3.16 3.09 1.04 0.98 0.00 0.00 -
P/NAPS 0.58 0.63 0.64 0.64 0.68 0.78 0.77 -17.25%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 17/08/23 18/05/23 24/02/23 24/11/22 25/08/22 26/05/22 24/02/22 -
Price 0.43 0.48 0.475 0.475 0.56 0.635 0.57 -
P/RPS 0.29 0.31 0.30 0.30 0.37 0.43 0.39 -17.96%
P/EPS 13.05 12.39 9.82 9.54 9.70 20.30 49.76 -59.12%
EY 7.66 8.07 10.18 10.49 10.31 4.93 2.01 144.57%
DY 2.33 3.13 3.16 1.05 0.89 0.00 0.00 -
P/NAPS 0.56 0.63 0.63 0.63 0.75 0.86 0.79 -20.54%

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