[CJCEN] YoY TTM 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- 3.45%
YoY- 40.95%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 316,302 301,778 295,498 278,082 270,279 246,128 280,161 2.04%
PBT 17,940 26,738 37,008 43,654 30,139 25,328 33,297 -9.78%
Tax -4,877 -6,109 -8,061 -9,103 -6,038 -8,741 -6,474 -4.60%
NP 13,063 20,629 28,947 34,551 24,101 16,587 26,823 -11.29%
-
NP to SH 13,016 20,553 28,939 34,436 24,432 17,760 27,918 -11.93%
-
Tax Rate 27.19% 22.85% 21.78% 20.85% 20.03% 34.51% 19.44% -
Total Cost 303,239 281,149 266,551 243,531 246,178 229,541 253,338 3.04%
-
Net Worth 322,936 306,330 296,349 278,405 241,835 236,105 202,828 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 5,884 9,547 20,436 15,811 12,983 7,065 9,588 -7.81%
Div Payout % 45.21% 46.45% 70.62% 45.92% 53.14% 39.78% 34.35% -
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 322,936 306,330 296,349 278,405 241,835 236,105 202,828 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 4.13% 6.84% 9.80% 12.42% 8.92% 6.74% 9.57% -
ROE 4.03% 6.71% 9.77% 12.37% 10.10% 7.52% 13.76% -
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 80.32 77.83 78.77 75.91 223.52 222.04 346.70 -21.62%
EPS 3.31 5.30 7.71 9.40 20.21 16.02 34.55 -32.34%
DPS 1.50 2.50 5.50 4.32 10.74 6.37 11.87 -29.14%
NAPS 0.82 0.79 0.79 0.76 2.00 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 53.23 50.78 49.73 46.80 45.48 41.42 47.15 2.04%
EPS 2.19 3.46 4.87 5.80 4.11 2.99 4.70 -11.94%
DPS 0.99 1.61 3.44 2.66 2.18 1.19 1.61 -7.78%
NAPS 0.5435 0.5155 0.4987 0.4685 0.407 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 0.92 1.28 1.14 0.95 1.14 0.75 0.54 9.28%
P/EPS 22.24 18.87 11.67 7.66 12.62 10.42 5.38 26.67%
EY 4.50 5.30 8.57 13.06 7.92 9.59 18.57 -21.03%
DY 2.04 2.50 6.11 5.99 4.21 3.82 6.38 -17.29%
P/NAPS 0.90 1.27 1.14 0.95 1.28 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 0.93 1.53 1.07 1.11 1.14 0.75 0.52 10.16%
P/EPS 22.54 22.45 10.89 8.99 12.62 10.42 5.21 27.63%
EY 4.44 4.45 9.18 11.12 7.92 9.59 19.19 -21.63%
DY 2.01 2.10 6.55 5.11 4.21 3.82 6.59 -17.94%
P/NAPS 0.91 1.51 1.06 1.11 1.28 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