[CJCEN] QoQ TTM Result on 31-Mar-2021 [#1]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
25-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 141.87%
YoY- 124.03%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
TTM Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 857,477 839,677 860,799 760,635 635,707 561,256 468,539 49.45%
PBT 27,897 17,893 5,733 -3,365 -4,971 -4,246 -7,150 -
Tax -21,190 -11,513 -10,842 5,740 6,017 -1,857 319 -
NP 6,707 6,380 -5,109 2,375 1,046 -6,103 -6,831 -
-
NP to SH 6,722 6,359 -5,247 2,230 922 -6,228 -6,951 -
-
Tax Rate 75.96% 64.34% 189.12% - - - - -
Total Cost 850,770 833,297 865,908 758,260 634,661 567,359 475,370 47.25%
-
Net Worth 422,478 416,701 404,963 410,963 417,930 413,126 296,515 26.53%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 422,478 416,701 404,963 410,963 417,930 413,126 296,515 26.53%
NOSH 594,229 594,229 594,229 594,229 594,229 594,229 394,229 31.36%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 0.78% 0.76% -0.59% 0.31% 0.16% -1.09% -1.46% -
ROE 1.59% 1.53% -1.30% 0.54% 0.22% -1.51% -2.34% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 146.13 143.07 146.67 129.56 108.00 95.10 110.61 20.33%
EPS 1.15 1.08 -0.89 0.38 0.16 -1.06 -1.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 0.71 0.69 0.70 0.71 0.70 0.70 1.89%
Adjusted Per Share Value based on latest NOSH - 594,229
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 144.30 141.31 144.86 128.00 106.98 94.45 78.85 49.45%
EPS 1.13 1.07 -0.88 0.38 0.16 -1.05 -1.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.711 0.7012 0.6815 0.6916 0.7033 0.6952 0.499 26.54%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.555 0.515 0.46 0.50 0.43 0.36 0.375 -
P/RPS 0.38 0.36 0.31 0.39 0.40 0.38 0.34 7.67%
P/EPS 48.45 47.53 -51.45 131.63 274.53 -34.11 -22.85 -
EY 2.06 2.10 -1.94 0.76 0.36 -2.93 -4.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.73 0.67 0.71 0.61 0.51 0.54 26.60%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 24/02/22 18/11/21 25/08/21 25/05/21 25/02/21 23/11/20 27/08/20 -
Price 0.57 0.635 0.49 0.47 0.51 0.455 0.335 -
P/RPS 0.39 0.44 0.33 0.36 0.47 0.48 0.30 19.05%
P/EPS 49.76 58.61 -54.81 123.74 325.60 -43.12 -20.41 -
EY 2.01 1.71 -1.82 0.81 0.31 -2.32 -4.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.89 0.71 0.67 0.72 0.65 0.48 39.27%

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