[CJCEN] YoY TTM Result on 30-Sep-2020 [#3]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
23-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 10.4%
YoY- -14.09%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
TTM Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 794,506 930,056 839,677 561,256 467,994 392,169 290,121 18.27%
PBT 21,133 41,652 17,893 -4,246 -3,944 16,856 23,611 -1.83%
Tax -4,740 -12,651 -11,513 -1,857 -1,403 -4,138 -5,559 -2.62%
NP 16,393 29,001 6,380 -6,103 -5,347 12,718 18,052 -1.59%
-
NP to SH 16,362 28,986 6,359 -6,228 -5,459 12,640 17,998 -1.57%
-
Tax Rate 22.43% 30.37% 64.34% - - 24.55% 23.54% -
Total Cost 778,113 901,055 833,297 567,359 473,341 379,451 272,069 19.13%
-
Net Worth 448,052 436,488 416,701 413,126 316,111 324,227 314,938 6.04%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 5,818 2,917 - - 976 5,898 3,871 7.02%
Div Payout % 35.56% 10.07% - - 0.00% 46.67% 21.51% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 448,052 436,488 416,701 413,126 316,111 324,227 314,938 6.04%
NOSH 594,229 594,229 594,229 594,229 394,229 394,229 393,673 7.09%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 2.06% 3.12% 0.76% -1.09% -1.14% 3.24% 6.22% -
ROE 3.65% 6.64% 1.53% -1.51% -1.73% 3.90% 5.71% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 136.54 159.81 143.07 95.10 119.92 99.18 73.70 10.81%
EPS 2.81 4.98 1.08 -1.06 -1.40 3.20 4.57 -7.78%
DPS 1.00 0.50 0.00 0.00 0.25 1.50 0.98 0.33%
NAPS 0.77 0.75 0.71 0.70 0.81 0.82 0.80 -0.63%
Adjusted Per Share Value based on latest NOSH - 594,229
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 133.70 156.51 141.31 94.45 78.76 66.00 48.82 18.27%
EPS 2.75 4.88 1.07 -1.05 -0.92 2.13 3.03 -1.60%
DPS 0.98 0.49 0.00 0.00 0.16 0.99 0.65 7.07%
NAPS 0.754 0.7345 0.7012 0.6952 0.532 0.5456 0.53 6.04%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.40 0.48 0.515 0.36 0.40 0.65 1.12 -
P/RPS 0.29 0.30 0.36 0.38 0.33 0.66 1.52 -24.11%
P/EPS 14.23 9.64 47.53 -34.11 -28.60 20.33 24.50 -8.65%
EY 7.03 10.38 2.10 -2.93 -3.50 4.92 4.08 9.48%
DY 2.50 1.04 0.00 0.00 0.62 2.31 0.88 18.99%
P/NAPS 0.52 0.64 0.73 0.51 0.49 0.79 1.40 -15.20%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 16/11/23 24/11/22 18/11/21 23/11/20 21/11/19 15/11/18 17/11/17 -
Price 0.39 0.475 0.635 0.455 0.375 0.52 1.10 -
P/RPS 0.29 0.30 0.44 0.48 0.31 0.52 1.49 -23.86%
P/EPS 13.87 9.54 58.61 -43.12 -26.81 16.27 24.06 -8.76%
EY 7.21 10.49 1.71 -2.32 -3.73 6.15 4.16 9.59%
DY 2.56 1.05 0.00 0.00 0.67 2.88 0.89 19.24%
P/NAPS 0.51 0.63 0.89 0.65 0.46 0.63 1.38 -15.28%

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