[CJCEN] YoY TTM Result on 30-Sep-2017 [#3]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
17-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -0.82%
YoY- -10.47%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
TTM Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 561,256 467,994 392,169 290,121 299,013 290,215 283,546 12.04%
PBT -4,246 -3,944 16,856 23,611 26,287 52,104 33,966 -
Tax -1,857 -1,403 -4,138 -5,559 -6,110 -9,272 -7,808 -21.27%
NP -6,103 -5,347 12,718 18,052 20,177 42,832 26,158 -
-
NP to SH -6,228 -5,459 12,640 17,998 20,102 42,774 26,125 -
-
Tax Rate - - 24.55% 23.54% 23.24% 17.80% 22.99% -
Total Cost 567,359 473,341 379,451 272,069 278,836 247,383 257,388 14.06%
-
Net Worth 413,126 316,111 324,227 314,938 293,846 285,902 244,190 9.15%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - 976 5,898 3,871 15,122 20,274 13,288 -
Div Payout % - 0.00% 46.67% 21.51% 75.23% 47.40% 50.87% -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 413,126 316,111 324,227 314,938 293,846 285,902 244,190 9.15%
NOSH 594,229 394,229 394,229 393,673 381,619 371,301 122,095 30.14%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin -1.09% -1.14% 3.24% 6.22% 6.75% 14.76% 9.23% -
ROE -1.51% -1.73% 3.90% 5.71% 6.84% 14.96% 10.70% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 95.10 119.92 99.18 73.70 78.35 78.16 232.23 -13.81%
EPS -1.06 -1.40 3.20 4.57 5.27 11.52 21.40 -
DPS 0.00 0.25 1.50 0.98 3.96 5.50 11.00 -
NAPS 0.70 0.81 0.82 0.80 0.77 0.77 2.00 -16.03%
Adjusted Per Share Value based on latest NOSH - 393,673
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 94.45 78.76 66.00 48.82 50.32 48.84 47.72 12.03%
EPS -1.05 -0.92 2.13 3.03 3.38 7.20 4.40 -
DPS 0.00 0.16 0.99 0.65 2.54 3.41 2.24 -
NAPS 0.6952 0.532 0.5456 0.53 0.4945 0.4811 0.4109 9.15%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.36 0.40 0.65 1.12 0.915 0.805 2.41 -
P/RPS 0.38 0.33 0.66 1.52 1.17 1.03 1.04 -15.43%
P/EPS -34.11 -28.60 20.33 24.50 17.37 6.99 11.26 -
EY -2.93 -3.50 4.92 4.08 5.76 14.31 8.88 -
DY 0.00 0.62 2.31 0.88 4.33 6.83 4.56 -
P/NAPS 0.51 0.49 0.79 1.40 1.19 1.05 1.21 -13.39%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 23/11/20 21/11/19 15/11/18 17/11/17 22/11/16 23/11/15 20/11/14 -
Price 0.455 0.375 0.52 1.10 0.915 0.825 0.685 -
P/RPS 0.48 0.31 0.52 1.49 1.17 1.06 0.29 8.75%
P/EPS -43.12 -26.81 16.27 24.06 17.37 7.16 3.20 -
EY -2.32 -3.73 6.15 4.16 5.76 13.96 31.24 -
DY 0.00 0.67 2.88 0.89 4.33 6.67 16.06 -
P/NAPS 0.65 0.46 0.63 1.38 1.19 1.07 0.34 11.39%

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