[CJCEN] YoY Cumulative 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- -26.18%
YoY- -166.85%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 725,885 638,851 449,336 380,065 313,069 215,497 225,665 21.48%
PBT 32,097 27,469 -4,522 -4,829 12,737 16,994 18,977 9.14%
Tax -9,181 -26,847 -190 -1,190 -3,527 -5,244 -5,027 10.55%
NP 22,916 622 -4,712 -6,019 9,210 11,750 13,950 8.62%
-
NP to SH 22,897 633 -4,804 -6,107 9,136 11,718 13,890 8.68%
-
Tax Rate 28.60% 97.74% - - 27.69% 30.86% 26.49% -
Total Cost 702,969 638,229 454,048 386,084 303,859 203,747 211,715 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 2,909 - - - 1,976 1,953 11,385 -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 5.25% 0.15% -1.16% -1.93% 2.82% 3.75% 4.75% -
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 124.73 108.85 76.14 97.39 79.18 55.17 59.46 13.13%
EPS 3.92 0.11 -1.03 -1.56 2.32 3.00 3.66 1.14%
DPS 0.50 0.00 0.00 0.00 0.50 0.50 3.00 -25.80%
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 122.16 107.51 75.62 63.96 52.68 36.26 37.98 21.48%
EPS 3.85 0.11 -0.81 -1.03 1.54 1.97 2.34 8.64%
DPS 0.49 0.00 0.00 0.00 0.33 0.33 1.92 -20.34%
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 0.38 0.47 0.47 0.41 0.82 2.03 1.54 -20.79%
P/EPS 12.20 477.50 -44.23 -25.56 28.13 37.33 25.00 -11.26%
EY 8.20 0.21 -2.26 -3.91 3.55 2.68 4.00 12.70%
DY 1.04 0.00 0.00 0.00 0.77 0.45 3.28 -17.41%
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 0.38 0.58 0.60 0.39 0.66 1.99 1.54 -20.79%
P/EPS 12.07 588.76 -55.90 -23.96 22.51 36.67 25.00 -11.42%
EY 8.28 0.17 -1.79 -4.17 4.44 2.73 4.00 12.88%
DY 1.05 0.00 0.00 0.00 0.96 0.45 3.28 -17.28%
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