[CJCEN] YoY Annualized Quarter Result on 31-Dec-2019 [#4]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
27-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 7.51%
YoY- -176.97%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 930,396 843,022 635,707 491,985 400,998 294,597 300,289 20.73%
PBT 37,540 28,849 -4,971 -4,553 13,622 21,113 25,594 6.58%
Tax -9,377 -22,142 6,017 -2,857 -3,740 -5,855 -5,342 9.82%
NP 28,163 6,707 1,046 -7,410 9,882 15,258 20,252 5.64%
-
NP to SH 28,151 6,722 922 -7,531 9,784 15,222 20,170 5.71%
-
Tax Rate 24.98% 76.75% - - 27.46% 27.73% 20.87% -
Total Cost 902,233 836,315 634,661 499,395 391,116 279,339 280,037 21.51%
-
Net Worth 442,243 422,478 417,930 316,111 324,047 318,142 296,841 6.86%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 8,728 - - - 2,928 5,891 13,319 -6.79%
Div Payout % 31.01% - - - 29.93% 38.70% 66.04% -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 442,243 422,478 417,930 316,111 324,047 318,142 296,841 6.86%
NOSH 594,229 594,229 594,229 394,229 394,229 392,798 380,566 7.70%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 3.03% 0.80% 0.16% -1.51% 2.46% 5.18% 6.74% -
ROE 6.37% 1.59% 0.22% -2.38% 3.02% 4.78% 6.79% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 159.89 143.67 108.00 126.07 102.71 75.01 78.91 12.48%
EPS 4.83 1.15 0.19 -1.93 2.49 3.89 5.30 -1.53%
DPS 1.50 0.00 0.00 0.00 0.75 1.50 3.50 -13.16%
NAPS 0.76 0.72 0.71 0.81 0.83 0.81 0.78 -0.43%
Adjusted Per Share Value based on latest NOSH - 394,229
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 156.57 141.87 106.98 82.79 67.48 49.58 50.53 20.73%
EPS 4.74 1.13 0.16 -1.27 1.65 2.56 3.39 5.74%
DPS 1.47 0.00 0.00 0.00 0.49 0.99 2.24 -6.77%
NAPS 0.7442 0.711 0.7033 0.532 0.5453 0.5354 0.4995 6.86%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.485 0.555 0.43 0.395 0.39 1.01 0.88 -
P/RPS 0.30 0.39 0.40 0.31 0.38 1.35 1.12 -19.70%
P/EPS 10.03 48.45 274.53 -20.47 15.56 26.06 16.60 -8.05%
EY 9.97 2.06 0.36 -4.89 6.43 3.84 6.02 8.76%
DY 3.09 0.00 0.00 0.00 1.92 1.49 3.98 -4.12%
P/NAPS 0.64 0.77 0.61 0.49 0.47 1.25 1.13 -9.03%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 24/02/23 24/02/22 25/02/21 27/02/20 27/02/19 27/02/18 22/02/17 -
Price 0.475 0.57 0.51 0.37 0.53 0.895 0.895 -
P/RPS 0.30 0.40 0.47 0.29 0.52 1.19 1.13 -19.82%
P/EPS 9.82 49.76 325.60 -19.17 21.15 23.09 16.89 -8.63%
EY 10.18 2.01 0.31 -5.22 4.73 4.33 5.92 9.45%
DY 3.16 0.00 0.00 0.00 1.42 1.68 3.91 -3.48%
P/NAPS 0.63 0.79 0.72 0.46 0.64 1.10 1.15 -9.53%

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