[CJCEN] YoY Quarter Result on 31-Dec-2016 [#4]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
22-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 56.73%
YoY- 1.19%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 111,920 87,929 79,100 74,624 73,348 65,687 74,001 7.13%
PBT 276 885 4,119 6,617 7,310 18,411 9,938 -44.95%
Tax -1,667 -213 -611 -315 -1,083 -1,331 -105 58.50%
NP -1,391 672 3,508 6,302 6,227 17,080 9,833 -
-
NP to SH -1,424 648 3,504 6,280 6,206 17,038 9,876 -
-
Tax Rate 603.99% 24.07% 14.83% 4.76% 14.82% 7.23% 1.06% -
Total Cost 113,311 87,257 75,592 68,322 67,121 48,607 64,168 9.93%
-
Net Worth 316,111 324,047 318,142 298,682 287,868 271,190 240,267 4.67%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div - 976 3,927 1,914 3,738 3,664 4,805 -
Div Payout % - 150.62% 112.09% 30.49% 60.24% 21.51% 48.66% -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 316,111 324,047 318,142 298,682 287,868 271,190 240,267 4.67%
NOSH 394,229 394,229 392,798 382,926 373,855 366,473 120,133 21.89%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin -1.24% 0.76% 4.43% 8.45% 8.49% 26.00% 13.29% -
ROE -0.45% 0.20% 1.10% 2.10% 2.16% 6.28% 4.11% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 28.68 22.52 20.14 19.49 19.62 17.92 61.60 -11.95%
EPS -0.36 0.17 0.89 1.64 1.66 4.65 2.94 -
DPS 0.00 0.25 1.00 0.50 1.00 1.00 4.00 -
NAPS 0.81 0.83 0.81 0.78 0.77 0.74 2.00 -13.97%
Adjusted Per Share Value based on latest NOSH - 382,926
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 18.83 14.80 13.31 12.56 12.34 11.05 12.45 7.13%
EPS -0.24 0.11 0.59 1.06 1.04 2.87 1.66 -
DPS 0.00 0.16 0.66 0.32 0.63 0.62 0.81 -
NAPS 0.532 0.5453 0.5354 0.5026 0.4844 0.4564 0.4043 4.67%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.395 0.39 1.01 0.88 0.835 0.625 2.06 -
P/RPS 1.38 1.73 5.02 4.52 4.26 3.49 3.34 -13.69%
P/EPS -108.25 234.97 113.21 53.66 50.30 13.44 25.06 -
EY -0.92 0.43 0.88 1.86 1.99 7.44 3.99 -
DY 0.00 0.64 0.99 0.57 1.20 1.60 1.94 -
P/NAPS 0.49 0.47 1.25 1.13 1.08 0.84 1.03 -11.64%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 27/02/20 27/02/19 27/02/18 22/02/17 25/02/16 26/02/15 27/02/14 -
Price 0.37 0.53 0.895 0.895 0.81 0.735 2.67 -
P/RPS 1.29 2.35 4.44 4.59 4.13 4.10 4.33 -18.26%
P/EPS -101.40 319.32 100.32 54.57 48.80 15.81 32.48 -
EY -0.99 0.31 1.00 1.83 2.05 6.33 3.08 -
DY 0.00 0.47 1.12 0.56 1.23 1.36 1.50 -
P/NAPS 0.46 0.64 1.10 1.15 1.05 0.99 1.34 -16.31%

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