[CJCEN] YoY Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
23-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -11.84%
YoY- 58.39%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 417,425 287,329 300,886 299,370 279,393 242,416 256,998 8.41%
PBT 16,982 22,658 25,302 44,924 32,037 23,028 22,529 -4.59%
Tax -4,702 -6,992 -6,702 -10,588 -10,270 -7,377 -8,333 -9.09%
NP 12,280 15,666 18,600 34,336 21,766 15,650 14,196 -2.38%
-
NP to SH 12,181 15,624 18,520 34,314 21,665 16,902 15,605 -4.04%
-
Tax Rate 27.69% 30.86% 26.49% 23.57% 32.06% 32.03% 36.99% -
Total Cost 405,145 271,662 282,286 265,034 257,626 226,765 242,802 8.90%
-
Net Worth 324,227 312,480 292,221 283,907 260,032 247,803 206,290 7.82%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 2,635 2,604 15,180 22,122 11,394 10,707 4,546 -8.68%
Div Payout % 21.64% 16.67% 81.97% 64.47% 52.59% 63.35% 29.13% -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 324,227 312,480 292,221 283,907 260,032 247,803 206,290 7.82%
NOSH 394,229 390,600 379,508 368,710 122,081 114,723 85,243 29.06%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 2.94% 5.45% 6.18% 11.47% 7.79% 6.46% 5.52% -
ROE 3.76% 5.00% 6.34% 12.09% 8.33% 6.82% 7.56% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 105.57 73.56 79.28 81.19 228.86 211.30 301.49 -16.03%
EPS 3.09 4.00 4.88 9.31 17.75 14.73 18.31 -25.65%
DPS 0.67 0.67 4.00 6.00 9.33 9.33 5.33 -29.21%
NAPS 0.82 0.80 0.77 0.77 2.13 2.16 2.42 -16.49%
Adjusted Per Share Value based on latest NOSH - 371,301
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 70.25 48.35 50.63 50.38 47.02 40.79 43.25 8.41%
EPS 2.05 2.63 3.12 5.77 3.65 2.84 2.63 -4.06%
DPS 0.44 0.44 2.55 3.72 1.92 1.80 0.77 -8.90%
NAPS 0.5456 0.5259 0.4918 0.4778 0.4376 0.417 0.3472 7.82%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.65 1.12 0.915 0.805 2.41 1.74 1.79 -
P/RPS 0.62 1.52 1.15 0.99 1.05 0.82 0.59 0.82%
P/EPS 21.10 28.00 18.75 8.65 13.58 11.81 9.78 13.66%
EY 4.74 3.57 5.33 11.56 7.36 8.47 10.23 -12.02%
DY 1.03 0.60 4.37 7.45 3.87 5.36 2.98 -16.22%
P/NAPS 0.79 1.40 1.19 1.05 1.13 0.81 0.74 1.09%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 15/11/18 17/11/17 22/11/16 23/11/15 20/11/14 14/11/13 08/11/12 -
Price 0.52 1.10 0.915 0.825 0.685 2.02 1.90 -
P/RPS 0.49 1.50 1.15 1.02 0.30 0.96 0.63 -4.10%
P/EPS 16.88 27.50 18.75 8.86 3.86 13.71 10.38 8.43%
EY 5.92 3.64 5.33 11.28 25.91 7.29 9.64 -7.80%
DY 1.28 0.61 4.37 7.27 13.63 4.62 2.81 -12.27%
P/NAPS 0.63 1.38 1.19 1.07 0.32 0.94 0.79 -3.69%

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