[CJCEN] YoY Cumulative Quarter Result on 30-Jun-2015 [#2]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
17-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 160.42%
YoY- 74.99%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Cumulative Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 196,739 142,975 152,117 148,204 140,112 111,059 131,648 6.92%
PBT 7,528 11,528 13,714 25,176 16,799 9,456 10,164 -4.87%
Tax -2,073 -3,645 -3,802 -5,710 -5,615 -3,481 -3,734 -9.33%
NP 5,455 7,883 9,912 19,466 11,184 5,975 6,430 -2.70%
-
NP to SH 5,415 7,860 9,883 19,461 11,121 7,076 7,737 -5.77%
-
Tax Rate 27.54% 31.62% 27.72% 22.68% 33.42% 36.81% 36.74% -
Total Cost 191,284 135,092 142,205 128,738 128,928 105,084 125,218 7.31%
-
Net Worth 323,268 311,287 294,226 282,735 258,965 240,037 200,340 8.29%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 1,971 1,945 9,430 11,015 6,050 4,550 3,352 -8.46%
Div Payout % 36.40% 24.75% 95.42% 56.60% 54.41% 64.31% 43.34% -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 323,268 311,287 294,226 282,735 258,965 240,037 200,340 8.29%
NOSH 394,229 389,108 377,213 367,188 121,011 113,762 83,824 29.42%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 2.77% 5.51% 6.52% 13.13% 7.98% 5.38% 4.88% -
ROE 1.68% 2.52% 3.36% 6.88% 4.29% 2.95% 3.86% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 49.90 36.74 40.33 40.36 115.78 97.62 157.05 -17.38%
EPS 1.37 2.02 2.62 5.30 9.19 6.22 9.23 -27.22%
DPS 0.50 0.50 2.50 3.00 5.00 4.00 4.00 -29.27%
NAPS 0.82 0.80 0.78 0.77 2.14 2.11 2.39 -16.32%
Adjusted Per Share Value based on latest NOSH - 368,861
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 33.11 24.06 25.60 24.94 23.58 18.69 22.15 6.92%
EPS 0.91 1.32 1.66 3.27 1.87 1.19 1.30 -5.76%
DPS 0.33 0.33 1.59 1.85 1.02 0.77 0.56 -8.43%
NAPS 0.544 0.5238 0.4951 0.4758 0.4358 0.4039 0.3371 8.29%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.62 1.39 0.85 0.935 2.46 1.90 1.84 -
P/RPS 1.24 3.78 2.11 2.32 2.12 1.95 1.17 0.97%
P/EPS 45.14 68.81 32.44 17.64 26.77 30.55 19.93 14.59%
EY 2.22 1.45 3.08 5.67 3.74 3.27 5.02 -12.70%
DY 0.81 0.36 2.94 3.21 2.03 2.11 2.17 -15.13%
P/NAPS 0.76 1.74 1.09 1.21 1.15 0.90 0.77 -0.21%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 24/08/18 17/08/17 23/08/16 17/08/15 14/08/14 15/08/13 09/08/12 -
Price 0.715 1.21 0.89 0.83 2.52 1.92 1.80 -
P/RPS 1.43 3.29 2.21 2.06 2.18 1.97 1.15 3.69%
P/EPS 52.05 59.90 33.97 15.66 27.42 30.87 19.50 17.76%
EY 1.92 1.67 2.94 6.39 3.65 3.24 5.13 -15.10%
DY 0.70 0.41 2.81 3.61 1.98 2.08 2.22 -17.49%
P/NAPS 0.87 1.51 1.14 1.08 1.18 0.91 0.75 2.50%

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