[CJCEN] YoY Cumulative 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- -77.55%
YoY- 18.17%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 92,733 71,028 69,539 71,917 69,067 54,601 65,326 6.00%
PBT 3,648 6,821 5,677 9,672 8,457 5,527 5,060 -5.30%
Tax -989 -1,967 -1,200 -2,163 -2,094 -1,694 -1,428 -5.93%
NP 2,659 4,854 4,477 7,509 6,363 3,833 3,632 -5.06%
-
NP to SH 2,641 4,847 4,464 7,473 6,324 4,445 4,299 -7.79%
-
Tax Rate 27.11% 28.84% 21.14% 22.36% 24.76% 30.65% 28.22% -
Total Cost 90,074 66,174 65,062 64,408 62,704 50,768 61,694 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 - - 3,751 3,663 - - - -
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 0.82% 1.58% 1.51% 2.68% 2.44% 1.88% 2.12% -
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 23.55 18.32 18.54 19.63 57.12 49.26 80.84 -18.57%
EPS 0.67 1.25 1.19 2.04 5.23 4.01 5.32 -29.18%
DPS 0.00 0.00 1.00 1.00 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 15.61 11.95 11.70 12.10 11.62 9.19 10.99 6.02%
EPS 0.44 0.82 0.75 1.26 1.06 0.75 0.72 -7.87%
DPS 0.00 0.00 0.63 0.62 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 3.12 5.46 4.86 3.67 4.46 3.39 2.30 5.21%
P/EPS 109.60 80.00 75.63 35.29 48.76 41.65 34.96 20.96%
EY 0.91 1.25 1.32 2.83 2.05 2.40 2.86 -17.36%
DY 0.00 0.00 1.11 1.39 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 3.16 6.50 4.53 4.30 4.46 3.39 2.23 5.97%
P/EPS 111.09 95.20 70.59 41.42 48.76 41.65 33.83 21.90%
EY 0.90 1.05 1.42 2.41 2.05 2.40 2.96 -17.99%
DY 0.00 0.00 1.19 1.18 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