[CJCEN] QoQ TTM Result on 31-Mar-2023 [#1]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
18-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- -19.9%
YoY- 23.16%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
TTM Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 736,514 794,506 865,203 907,184 930,396 930,056 887,723 -11.67%
PBT 16,280 21,133 24,782 29,628 37,540 41,652 46,744 -50.40%
Tax -4,476 -4,740 -5,582 -7,041 -9,377 -12,651 -13,129 -51.10%
NP 11,804 16,393 19,200 22,587 28,163 29,001 33,615 -50.13%
-
NP to SH 11,742 16,362 19,173 22,549 28,151 28,986 33,688 -50.37%
-
Tax Rate 27.49% 22.43% 22.52% 23.76% 24.98% 30.37% 28.09% -
Total Cost 724,710 778,113 846,003 884,597 902,233 901,055 854,108 -10.34%
-
Net Worth 448,052 448,052 448,052 442,233 442,243 436,488 437,642 1.57%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div - 5,818 5,818 8,736 8,736 2,917 2,917 -
Div Payout % - 35.56% 30.35% 38.74% 31.03% 10.07% 8.66% -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 448,052 448,052 448,052 442,233 442,243 436,488 437,642 1.57%
NOSH 594,229 594,229 594,229 594,229 594,229 594,229 594,229 0.00%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 1.60% 2.06% 2.22% 2.49% 3.03% 3.12% 3.79% -
ROE 2.62% 3.65% 4.28% 5.10% 6.37% 6.64% 7.70% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 126.57 136.54 148.69 155.90 159.89 159.81 152.13 -11.51%
EPS 2.02 2.81 3.29 3.88 4.84 4.98 5.77 -50.23%
DPS 0.00 1.00 1.00 1.50 1.50 0.50 0.50 -
NAPS 0.77 0.77 0.77 0.76 0.76 0.75 0.75 1.76%
Adjusted Per Share Value based on latest NOSH - 594,229
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 123.94 133.70 145.60 152.67 156.57 156.51 149.39 -11.67%
EPS 1.98 2.75 3.23 3.79 4.74 4.88 5.67 -50.31%
DPS 0.00 0.98 0.98 1.47 1.47 0.49 0.49 -
NAPS 0.754 0.754 0.754 0.7442 0.7442 0.7345 0.7365 1.57%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.375 0.40 0.445 0.475 0.485 0.48 0.51 -
P/RPS 0.30 0.29 0.30 0.30 0.30 0.30 0.34 -7.98%
P/EPS 18.58 14.23 13.51 12.26 10.03 9.64 8.83 63.98%
EY 5.38 7.03 7.40 8.16 9.97 10.38 11.32 -39.01%
DY 0.00 2.50 2.25 3.16 3.09 1.04 0.98 -
P/NAPS 0.49 0.52 0.58 0.63 0.64 0.64 0.68 -19.57%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 23/02/24 16/11/23 17/08/23 18/05/23 24/02/23 24/11/22 25/08/22 -
Price 0.375 0.39 0.43 0.48 0.475 0.475 0.56 -
P/RPS 0.30 0.29 0.29 0.31 0.30 0.30 0.37 -13.01%
P/EPS 18.58 13.87 13.05 12.39 9.82 9.54 9.70 54.05%
EY 5.38 7.21 7.66 8.07 10.18 10.49 10.31 -35.10%
DY 0.00 2.56 2.33 3.13 3.16 1.05 0.89 -
P/NAPS 0.49 0.51 0.56 0.63 0.63 0.63 0.75 -24.64%

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