[CJCEN] YoY Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
14-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -10.2%
YoY- 18.17%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 370,932 284,112 278,156 287,668 276,268 218,404 261,304 6.00%
PBT 14,592 27,284 22,708 38,688 33,828 22,108 20,240 -5.30%
Tax -3,956 -7,868 -4,800 -8,652 -8,376 -6,776 -5,712 -5.93%
NP 10,636 19,416 17,908 30,036 25,452 15,332 14,528 -5.06%
-
NP to SH 10,564 19,388 17,856 29,892 25,296 17,780 17,196 -7.79%
-
Tax Rate 27.11% 28.84% 21.14% 22.36% 24.76% 30.65% 28.22% -
Total Cost 360,296 264,696 260,248 257,632 250,816 203,072 246,776 6.50%
-
Net Worth 322,936 306,330 296,349 278,405 258,764 236,105 202,828 8.05%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - 15,005 14,652 - - - -
Div Payout % - - 84.03% 49.02% - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 322,936 306,330 296,349 278,405 258,764 236,105 202,828 8.05%
NOSH 394,229 387,760 375,126 366,323 120,917 110,847 80,808 30.21%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 2.87% 6.83% 6.44% 10.44% 9.21% 7.02% 5.56% -
ROE 3.27% 6.33% 6.03% 10.74% 9.78% 7.53% 8.48% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 94.19 73.27 74.15 78.53 228.48 197.03 323.36 -18.57%
EPS 2.68 5.00 4.76 8.16 20.92 16.04 21.28 -29.18%
DPS 0.00 0.00 4.00 4.00 0.00 0.00 0.00 -
NAPS 0.82 0.79 0.79 0.76 2.14 2.13 2.51 -17.00%
Adjusted Per Share Value based on latest NOSH - 366,323
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 62.42 47.81 46.81 48.41 46.49 36.75 43.97 6.01%
EPS 1.78 3.26 3.00 5.03 4.26 2.99 2.89 -7.75%
DPS 0.00 0.00 2.53 2.47 0.00 0.00 0.00 -
NAPS 0.5435 0.5155 0.4987 0.4685 0.4355 0.3973 0.3413 8.05%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.735 1.00 0.90 0.72 2.55 1.67 1.86 -
P/RPS 0.78 1.36 1.21 0.92 1.12 0.85 0.58 5.05%
P/EPS 27.40 20.00 18.91 8.82 12.19 10.41 8.74 20.96%
EY 3.65 5.00 5.29 11.33 8.20 9.60 11.44 -17.32%
DY 0.00 0.00 4.44 5.56 0.00 0.00 0.00 -
P/NAPS 0.90 1.27 1.14 0.95 1.19 0.78 0.74 3.31%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 17/05/18 18/05/17 16/05/16 14/05/15 15/05/14 16/05/13 10/05/12 -
Price 0.745 1.19 0.84 0.845 2.55 1.67 1.80 -
P/RPS 0.79 1.62 1.13 1.08 1.12 0.85 0.56 5.89%
P/EPS 27.77 23.80 17.65 10.36 12.19 10.41 8.46 21.89%
EY 3.60 4.20 5.67 9.66 8.20 9.60 11.82 -17.96%
DY 0.00 0.00 4.76 4.73 0.00 0.00 0.00 -
P/NAPS 0.91 1.51 1.06 1.11 1.19 0.78 0.72 3.97%

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