[CJCEN] YoY TTM Result on 30-Sep-2015 [#3]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
23-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 2.76%
YoY- 63.73%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
TTM Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 392,169 290,121 299,013 290,215 283,546 245,916 253,896 7.51%
PBT 16,856 23,611 26,287 52,104 33,966 25,235 23,017 -5.05%
Tax -4,138 -5,559 -6,110 -9,272 -7,808 -7,758 -6,615 -7.51%
NP 12,718 18,052 20,177 42,832 26,158 17,477 16,402 -4.14%
-
NP to SH 12,640 17,998 20,102 42,774 26,125 18,587 17,646 -5.40%
-
Tax Rate 24.55% 23.54% 23.24% 17.80% 22.99% 30.74% 28.74% -
Total Cost 379,451 272,069 278,836 247,383 257,388 228,439 237,494 8.11%
-
Net Worth 324,227 314,938 293,846 285,902 244,190 252,044 212,863 7.26%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 5,898 3,871 15,122 20,274 13,288 11,770 9,107 -6.98%
Div Payout % 46.67% 21.51% 75.23% 47.40% 50.87% 63.33% 51.61% -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 324,227 314,938 293,846 285,902 244,190 252,044 212,863 7.26%
NOSH 394,229 393,673 381,619 371,301 122,095 116,687 87,960 28.38%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 3.24% 6.22% 6.75% 14.76% 9.23% 7.11% 6.46% -
ROE 3.90% 5.71% 6.84% 14.96% 10.70% 7.37% 8.29% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 99.18 73.70 78.35 78.16 232.23 210.75 288.65 -16.30%
EPS 3.20 4.57 5.27 11.52 21.40 15.93 20.06 -26.34%
DPS 1.50 0.98 3.96 5.50 11.00 10.09 10.35 -27.51%
NAPS 0.82 0.80 0.77 0.77 2.00 2.16 2.42 -16.49%
Adjusted Per Share Value based on latest NOSH - 371,301
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 66.00 48.82 50.32 48.84 47.72 41.38 42.73 7.51%
EPS 2.13 3.03 3.38 7.20 4.40 3.13 2.97 -5.38%
DPS 0.99 0.65 2.54 3.41 2.24 1.98 1.53 -6.99%
NAPS 0.5456 0.53 0.4945 0.4811 0.4109 0.4242 0.3582 7.26%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.65 1.12 0.915 0.805 2.41 1.74 1.79 -
P/RPS 0.66 1.52 1.17 1.03 1.04 0.83 0.62 1.04%
P/EPS 20.33 24.50 17.37 6.99 11.26 10.92 8.92 14.71%
EY 4.92 4.08 5.76 14.31 8.88 9.15 11.21 -12.81%
DY 2.31 0.88 4.33 6.83 4.56 5.80 5.78 -14.16%
P/NAPS 0.79 1.40 1.19 1.05 1.21 0.81 0.74 1.09%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 15/11/18 17/11/17 22/11/16 23/11/15 20/11/14 14/11/13 08/11/12 -
Price 0.52 1.10 0.915 0.825 0.685 2.02 1.90 -
P/RPS 0.52 1.49 1.17 1.06 0.29 0.96 0.66 -3.89%
P/EPS 16.27 24.06 17.37 7.16 3.20 12.68 9.47 9.43%
EY 6.15 4.16 5.76 13.96 31.24 7.89 10.56 -8.61%
DY 2.88 0.89 4.33 6.67 16.06 4.99 5.45 -10.08%
P/NAPS 0.63 1.38 1.19 1.07 0.34 0.94 0.79 -3.69%

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