[CJCEN] QoQ TTM Result on 31-Dec-2017 [#4]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -15.42%
YoY- -24.53%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 392,169 348,361 316,302 294,597 290,121 291,147 301,778 19.06%
PBT 16,856 17,113 17,940 21,113 23,611 23,408 26,738 -26.45%
Tax -4,138 -4,283 -4,877 -5,855 -5,559 -5,185 -6,109 -22.85%
NP 12,718 12,830 13,063 15,258 18,052 18,223 20,629 -27.54%
-
NP to SH 12,640 12,777 13,016 15,222 17,998 18,147 20,553 -27.66%
-
Tax Rate 24.55% 25.03% 27.19% 27.73% 23.54% 22.15% 22.85% -
Total Cost 379,451 335,531 303,239 279,339 272,069 272,924 281,149 22.10%
-
Net Worth 324,227 323,268 322,936 318,142 314,938 313,038 306,330 3.85%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 5,898 5,898 5,884 5,884 3,871 5,779 9,547 -27.44%
Div Payout % 46.67% 46.17% 45.21% 38.66% 21.51% 31.85% 46.45% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 324,227 323,268 322,936 318,142 314,938 313,038 306,330 3.85%
NOSH 394,229 394,229 394,229 392,798 393,673 391,298 387,760 1.10%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 3.24% 3.68% 4.13% 5.18% 6.22% 6.26% 6.84% -
ROE 3.90% 3.95% 4.03% 4.78% 5.71% 5.80% 6.71% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 99.18 88.36 80.32 75.01 73.70 74.41 77.83 17.52%
EPS 3.20 3.24 3.31 3.88 4.57 4.64 5.30 -28.54%
DPS 1.50 1.50 1.50 1.50 0.98 1.48 2.50 -28.84%
NAPS 0.82 0.82 0.82 0.81 0.80 0.80 0.79 2.51%
Adjusted Per Share Value based on latest NOSH - 392,798
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 66.00 58.62 53.23 49.58 48.82 49.00 50.78 19.07%
EPS 2.13 2.15 2.19 2.56 3.03 3.05 3.46 -27.61%
DPS 0.99 0.99 0.99 0.99 0.65 0.97 1.61 -27.66%
NAPS 0.5456 0.544 0.5435 0.5354 0.53 0.5268 0.5155 3.85%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.65 0.62 0.735 1.01 1.12 1.39 1.00 -
P/RPS 0.66 0.70 0.92 1.35 1.52 1.87 1.28 -35.67%
P/EPS 20.33 19.13 22.24 26.06 24.50 29.97 18.87 5.08%
EY 4.92 5.23 4.50 3.84 4.08 3.34 5.30 -4.83%
DY 2.31 2.42 2.04 1.49 0.88 1.06 2.50 -5.12%
P/NAPS 0.79 0.76 0.90 1.25 1.40 1.74 1.27 -27.10%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 15/11/18 24/08/18 17/05/18 27/02/18 17/11/17 17/08/17 18/05/17 -
Price 0.52 0.715 0.745 0.895 1.10 1.21 1.19 -
P/RPS 0.52 0.81 0.93 1.19 1.49 1.63 1.53 -51.26%
P/EPS 16.27 22.06 22.54 23.09 24.06 26.09 22.45 -19.30%
EY 6.15 4.53 4.44 4.33 4.16 3.83 4.45 24.04%
DY 2.88 2.10 2.01 1.68 0.89 1.22 2.10 23.41%
P/NAPS 0.63 0.87 0.91 1.10 1.38 1.51 1.51 -44.13%

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