[CJCEN] YoY Annualized Quarter Result on 30-Sep-2019 [#3]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
21-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 15.88%
YoY- -166.85%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 967,846 851,801 599,114 506,753 417,425 287,329 300,886 21.48%
PBT 42,796 36,625 -6,029 -6,438 16,982 22,658 25,302 9.15%
Tax -12,241 -35,796 -253 -1,586 -4,702 -6,992 -6,702 10.55%
NP 30,554 829 -6,282 -8,025 12,280 15,666 18,600 8.61%
-
NP to SH 30,529 844 -6,405 -8,142 12,181 15,624 18,520 8.68%
-
Tax Rate 28.60% 97.74% - - 27.69% 30.86% 26.49% -
Total Cost 937,292 850,972 605,397 514,778 405,145 271,662 282,286 22.13%
-
Net Worth 436,488 416,701 413,126 316,111 324,227 312,480 292,221 6.91%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div 3,879 - - - 2,635 2,604 15,180 -20.33%
Div Payout % 12.71% - - - 21.64% 16.67% 81.97% -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 436,488 416,701 413,126 316,111 324,227 312,480 292,221 6.91%
NOSH 594,229 594,229 594,229 394,229 394,229 390,600 379,508 7.75%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 3.16% 0.10% -1.05% -1.58% 2.94% 5.45% 6.18% -
ROE 6.99% 0.20% -1.55% -2.58% 3.76% 5.00% 6.34% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 166.30 145.13 101.51 129.85 105.57 73.56 79.28 13.13%
EPS 5.23 0.15 -1.37 -2.08 3.09 4.00 4.88 1.16%
DPS 0.67 0.00 0.00 0.00 0.67 0.67 4.00 -25.74%
NAPS 0.75 0.71 0.70 0.81 0.82 0.80 0.77 -0.43%
Adjusted Per Share Value based on latest NOSH - 394,229
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 162.87 143.35 100.82 85.28 70.25 48.35 50.63 21.48%
EPS 5.14 0.14 -1.08 -1.37 2.05 2.63 3.12 8.67%
DPS 0.65 0.00 0.00 0.00 0.44 0.44 2.55 -20.36%
NAPS 0.7345 0.7012 0.6952 0.532 0.5456 0.5259 0.4918 6.91%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 0.48 0.515 0.36 0.40 0.65 1.12 0.915 -
P/RPS 0.29 0.35 0.35 0.31 0.62 1.52 1.15 -20.50%
P/EPS 9.15 358.12 -33.17 -19.17 21.10 28.00 18.75 -11.26%
EY 10.93 0.28 -3.01 -5.22 4.74 3.57 5.33 12.70%
DY 1.39 0.00 0.00 0.00 1.03 0.60 4.37 -17.37%
P/NAPS 0.64 0.73 0.51 0.49 0.79 1.40 1.19 -9.81%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 24/11/22 18/11/21 23/11/20 21/11/19 15/11/18 17/11/17 22/11/16 -
Price 0.475 0.635 0.455 0.375 0.52 1.10 0.915 -
P/RPS 0.29 0.44 0.45 0.29 0.49 1.50 1.15 -20.50%
P/EPS 9.05 441.57 -41.92 -17.97 16.88 27.50 18.75 -11.42%
EY 11.04 0.23 -2.39 -5.56 5.92 3.64 5.33 12.89%
DY 1.40 0.00 0.00 0.00 1.28 0.61 4.37 -17.27%
P/NAPS 0.63 0.89 0.65 0.46 0.63 1.38 1.19 -10.05%

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