[CJCEN] YoY Annualized Quarter Result on 30-Jun-2021 [#2]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
25-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- -132.79%
YoY- -144.81%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 798,180 861,070 991,456 902,054 480,780 527,672 393,478 12.49%
PBT 9,646 21,796 47,312 27,872 -11,790 -6,596 15,056 -7.14%
Tax -3,480 -6,634 -14,224 -48,600 3,372 -2,980 -4,146 -2.87%
NP 6,166 15,162 33,088 -20,728 -8,418 -9,576 10,910 -9.06%
-
NP to SH 6,240 15,118 33,074 -20,858 -8,520 -9,680 10,830 -8.77%
-
Tax Rate 36.08% 30.44% 30.06% 174.37% - - 27.54% -
Total Cost 792,014 845,908 958,368 922,782 489,198 537,248 382,568 12.88%
-
Net Worth 453,871 448,052 437,642 404,963 296,515 316,616 323,268 5.81%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - 5,835 - - - 3,942 -
Div Payout % - - 17.64% - - - 36.40% -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 453,871 448,052 437,642 404,963 296,515 316,616 323,268 5.81%
NOSH 594,229 594,229 594,229 594,229 394,229 394,229 394,229 7.07%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 0.77% 1.76% 3.34% -2.30% -1.75% -1.81% 2.77% -
ROE 1.37% 3.37% 7.56% -5.15% -2.87% -3.06% 3.35% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 137.17 147.98 169.91 153.70 113.50 134.99 99.81 5.43%
EPS 1.08 2.60 5.66 -3.56 -2.10 -2.48 2.74 -14.36%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 1.00 -
NAPS 0.78 0.77 0.75 0.69 0.70 0.81 0.82 -0.82%
Adjusted Per Share Value based on latest NOSH - 594,229
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 134.32 144.91 166.85 151.80 80.91 88.80 66.22 12.49%
EPS 1.05 2.54 5.57 -3.51 -1.43 -1.63 1.82 -8.75%
DPS 0.00 0.00 0.98 0.00 0.00 0.00 0.66 -
NAPS 0.7638 0.754 0.7365 0.6815 0.499 0.5328 0.544 5.81%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.33 0.445 0.51 0.46 0.375 0.41 0.62 -
P/RPS 0.24 0.30 0.30 0.30 0.33 0.30 0.62 -14.61%
P/EPS 30.77 17.13 9.00 -12.94 -18.64 -16.56 22.57 5.29%
EY 3.25 5.84 11.11 -7.73 -5.36 -6.04 4.43 -5.02%
DY 0.00 0.00 1.96 0.00 0.00 0.00 1.61 -
P/NAPS 0.42 0.58 0.68 0.67 0.54 0.51 0.76 -9.40%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 22/08/24 17/08/23 25/08/22 25/08/21 27/08/20 22/08/19 24/08/18 -
Price 0.295 0.43 0.56 0.49 0.335 0.405 0.715 -
P/RPS 0.22 0.29 0.33 0.32 0.30 0.30 0.72 -17.91%
P/EPS 27.51 16.55 9.88 -13.79 -16.66 -16.35 26.03 0.92%
EY 3.64 6.04 10.12 -7.25 -6.00 -6.11 3.84 -0.88%
DY 0.00 0.00 1.79 0.00 0.00 0.00 1.40 -
P/NAPS 0.38 0.56 0.75 0.71 0.48 0.50 0.87 -12.88%

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