[CJCEN] YoY Annualized Quarter Result on 30-Sep-2018 [#3]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
15-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 12.48%
YoY- -22.03%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 851,801 599,114 506,753 417,425 287,329 300,886 299,370 19.01%
PBT 36,625 -6,029 -6,438 16,982 22,658 25,302 44,924 -3.34%
Tax -35,796 -253 -1,586 -4,702 -6,992 -6,702 -10,588 22.48%
NP 829 -6,282 -8,025 12,280 15,666 18,600 34,336 -46.20%
-
NP to SH 844 -6,405 -8,142 12,181 15,624 18,520 34,314 -46.04%
-
Tax Rate 97.74% - - 27.69% 30.86% 26.49% 23.57% -
Total Cost 850,972 605,397 514,778 405,145 271,662 282,286 265,034 21.43%
-
Net Worth 416,701 413,126 316,111 324,227 312,480 292,221 283,907 6.59%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - - 2,635 2,604 15,180 22,122 -
Div Payout % - - - 21.64% 16.67% 81.97% 64.47% -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 416,701 413,126 316,111 324,227 312,480 292,221 283,907 6.59%
NOSH 594,229 594,229 394,229 394,229 390,600 379,508 368,710 8.27%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 0.10% -1.05% -1.58% 2.94% 5.45% 6.18% 11.47% -
ROE 0.20% -1.55% -2.58% 3.76% 5.00% 6.34% 12.09% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 145.13 101.51 129.85 105.57 73.56 79.28 81.19 10.15%
EPS 0.15 -1.37 -2.08 3.09 4.00 4.88 9.31 -49.71%
DPS 0.00 0.00 0.00 0.67 0.67 4.00 6.00 -
NAPS 0.71 0.70 0.81 0.82 0.80 0.77 0.77 -1.34%
Adjusted Per Share Value based on latest NOSH - 394,229
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 143.35 100.82 85.28 70.25 48.35 50.63 50.38 19.02%
EPS 0.14 -1.08 -1.37 2.05 2.63 3.12 5.77 -46.16%
DPS 0.00 0.00 0.00 0.44 0.44 2.55 3.72 -
NAPS 0.7012 0.6952 0.532 0.5456 0.5259 0.4918 0.4778 6.59%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 0.515 0.36 0.40 0.65 1.12 0.915 0.805 -
P/RPS 0.35 0.35 0.31 0.62 1.52 1.15 0.99 -15.89%
P/EPS 358.12 -33.17 -19.17 21.10 28.00 18.75 8.65 85.89%
EY 0.28 -3.01 -5.22 4.74 3.57 5.33 11.56 -46.17%
DY 0.00 0.00 0.00 1.03 0.60 4.37 7.45 -
P/NAPS 0.73 0.51 0.49 0.79 1.40 1.19 1.05 -5.87%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 18/11/21 23/11/20 21/11/19 15/11/18 17/11/17 22/11/16 23/11/15 -
Price 0.635 0.455 0.375 0.52 1.10 0.915 0.825 -
P/RPS 0.44 0.45 0.29 0.49 1.50 1.15 1.02 -13.06%
P/EPS 441.57 -41.92 -17.97 16.88 27.50 18.75 8.86 91.72%
EY 0.23 -2.39 -5.56 5.92 3.64 5.33 11.28 -47.70%
DY 0.00 0.00 0.00 1.28 0.61 4.37 7.27 -
P/NAPS 0.89 0.65 0.46 0.63 1.38 1.19 1.07 -3.02%

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