[CJCEN] YoY Annualized Quarter Result on 30-Jun-2018 [#2]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
24-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 2.52%
YoY- -31.11%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 902,054 480,780 527,672 393,478 285,950 304,234 296,408 20.36%
PBT 27,872 -11,790 -6,596 15,056 23,056 27,428 50,352 -9.37%
Tax -48,600 3,372 -2,980 -4,146 -7,290 -7,604 -11,420 27.27%
NP -20,728 -8,418 -9,576 10,910 15,766 19,824 38,932 -
-
NP to SH -20,858 -8,520 -9,680 10,830 15,720 19,766 38,922 -
-
Tax Rate 174.37% - - 27.54% 31.62% 27.72% 22.68% -
Total Cost 922,782 489,198 537,248 382,568 270,184 284,410 257,476 23.68%
-
Net Worth 404,963 296,515 316,616 323,268 311,287 294,226 282,735 6.16%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - 3,942 3,891 18,860 22,031 -
Div Payout % - - - 36.40% 24.75% 95.42% 56.60% -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 404,963 296,515 316,616 323,268 311,287 294,226 282,735 6.16%
NOSH 594,229 394,229 394,229 394,229 389,108 377,213 367,188 8.34%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin -2.30% -1.75% -1.81% 2.77% 5.51% 6.52% 13.13% -
ROE -5.15% -2.87% -3.06% 3.35% 5.05% 6.72% 13.77% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 153.70 113.50 134.99 99.81 73.49 80.65 80.72 11.31%
EPS -3.56 -2.10 -2.48 2.74 4.04 5.24 10.60 -
DPS 0.00 0.00 0.00 1.00 1.00 5.00 6.00 -
NAPS 0.69 0.70 0.81 0.82 0.80 0.78 0.77 -1.81%
Adjusted Per Share Value based on latest NOSH - 394,229
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 151.80 80.91 88.80 66.22 48.12 51.20 49.88 20.36%
EPS -3.51 -1.43 -1.63 1.82 2.65 3.33 6.55 -
DPS 0.00 0.00 0.00 0.66 0.65 3.17 3.71 -
NAPS 0.6815 0.499 0.5328 0.544 0.5238 0.4951 0.4758 6.16%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.46 0.375 0.41 0.62 1.39 0.85 0.935 -
P/RPS 0.30 0.33 0.30 0.62 1.89 1.05 1.16 -20.16%
P/EPS -12.94 -18.64 -16.56 22.57 34.41 16.22 8.82 -
EY -7.73 -5.36 -6.04 4.43 2.91 6.16 11.34 -
DY 0.00 0.00 0.00 1.61 0.72 5.88 6.42 -
P/NAPS 0.67 0.54 0.51 0.76 1.74 1.09 1.21 -9.37%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 25/08/21 27/08/20 22/08/19 24/08/18 17/08/17 23/08/16 17/08/15 -
Price 0.49 0.335 0.405 0.715 1.21 0.89 0.83 -
P/RPS 0.32 0.30 0.30 0.72 1.65 1.10 1.03 -17.68%
P/EPS -13.79 -16.66 -16.35 26.03 29.95 16.98 7.83 -
EY -7.25 -6.00 -6.11 3.84 3.34 5.89 12.77 -
DY 0.00 0.00 0.00 1.40 0.83 5.62 7.23 -
P/NAPS 0.71 0.48 0.50 0.87 1.51 1.14 1.08 -6.74%

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