[CJCEN] YoY Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
17-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -0.61%
YoY- -15.64%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 599,114 506,753 417,425 287,329 300,886 299,370 279,393 13.54%
PBT -6,029 -6,438 16,982 22,658 25,302 44,924 32,037 -
Tax -253 -1,586 -4,702 -6,992 -6,702 -10,588 -10,270 -46.02%
NP -6,282 -8,025 12,280 15,666 18,600 34,336 21,766 -
-
NP to SH -6,405 -8,142 12,181 15,624 18,520 34,314 21,665 -
-
Tax Rate - - 27.69% 30.86% 26.49% 23.57% 32.06% -
Total Cost 605,397 514,778 405,145 271,662 282,286 265,034 257,626 15.28%
-
Net Worth 413,126 316,111 324,227 312,480 292,221 283,907 260,032 8.01%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - 2,635 2,604 15,180 22,122 11,394 -
Div Payout % - - 21.64% 16.67% 81.97% 64.47% 52.59% -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 413,126 316,111 324,227 312,480 292,221 283,907 260,032 8.01%
NOSH 594,229 394,229 394,229 390,600 379,508 368,710 122,081 30.15%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin -1.05% -1.58% 2.94% 5.45% 6.18% 11.47% 7.79% -
ROE -1.55% -2.58% 3.76% 5.00% 6.34% 12.09% 8.33% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 101.51 129.85 105.57 73.56 79.28 81.19 228.86 -12.66%
EPS -1.37 -2.08 3.09 4.00 4.88 9.31 17.75 -
DPS 0.00 0.00 0.67 0.67 4.00 6.00 9.33 -
NAPS 0.70 0.81 0.82 0.80 0.77 0.77 2.13 -16.91%
Adjusted Per Share Value based on latest NOSH - 393,673
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 100.82 85.28 70.25 48.35 50.63 50.38 47.02 13.54%
EPS -1.08 -1.37 2.05 2.63 3.12 5.77 3.65 -
DPS 0.00 0.00 0.44 0.44 2.55 3.72 1.92 -
NAPS 0.6952 0.532 0.5456 0.5259 0.4918 0.4778 0.4376 8.01%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.36 0.40 0.65 1.12 0.915 0.805 2.41 -
P/RPS 0.35 0.31 0.62 1.52 1.15 0.99 1.05 -16.71%
P/EPS -33.17 -19.17 21.10 28.00 18.75 8.65 13.58 -
EY -3.01 -5.22 4.74 3.57 5.33 11.56 7.36 -
DY 0.00 0.00 1.03 0.60 4.37 7.45 3.87 -
P/NAPS 0.51 0.49 0.79 1.40 1.19 1.05 1.13 -12.40%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 23/11/20 21/11/19 15/11/18 17/11/17 22/11/16 23/11/15 20/11/14 -
Price 0.455 0.375 0.52 1.10 0.915 0.825 0.685 -
P/RPS 0.45 0.29 0.49 1.50 1.15 1.02 0.30 6.98%
P/EPS -41.92 -17.97 16.88 27.50 18.75 8.86 3.86 -
EY -2.39 -5.56 5.92 3.64 5.33 11.28 25.91 -
DY 0.00 0.00 1.28 0.61 4.37 7.27 13.63 -
P/NAPS 0.65 0.46 0.63 1.38 1.19 1.07 0.32 12.52%

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