[CJCEN] YoY TTM Result on 31-Mar-2016 [#1]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
16-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -9.42%
YoY- -15.96%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
TTM Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 435,361 316,302 301,778 295,498 278,082 270,279 246,128 9.96%
PBT 8,899 17,940 26,738 37,008 43,654 30,139 25,328 -15.99%
Tax -3,447 -4,877 -6,109 -8,061 -9,103 -6,038 -8,741 -14.35%
NP 5,452 13,063 20,629 28,947 34,551 24,101 16,587 -16.91%
-
NP to SH 5,346 13,016 20,553 28,939 34,436 24,432 17,760 -18.12%
-
Tax Rate 38.73% 27.19% 22.85% 21.78% 20.85% 20.03% 34.51% -
Total Cost 429,909 303,239 281,149 266,551 243,531 246,178 229,541 11.01%
-
Net Worth 320,014 322,936 306,330 296,349 278,405 241,835 236,105 5.19%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div 2,947 5,884 9,547 20,436 15,811 12,983 7,065 -13.55%
Div Payout % 55.13% 45.21% 46.45% 70.62% 45.92% 53.14% 39.78% -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 320,014 322,936 306,330 296,349 278,405 241,835 236,105 5.19%
NOSH 394,229 394,229 387,760 375,126 366,323 120,917 110,847 23.53%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 1.25% 4.13% 6.84% 9.80% 12.42% 8.92% 6.74% -
ROE 1.67% 4.03% 6.71% 9.77% 12.37% 10.10% 7.52% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 111.56 80.32 77.83 78.77 75.91 223.52 222.04 -10.83%
EPS 1.37 3.31 5.30 7.71 9.40 20.21 16.02 -33.61%
DPS 0.75 1.50 2.50 5.50 4.32 10.74 6.37 -29.97%
NAPS 0.82 0.82 0.79 0.79 0.76 2.00 2.13 -14.70%
Adjusted Per Share Value based on latest NOSH - 375,126
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 73.26 53.23 50.78 49.73 46.80 45.48 41.42 9.96%
EPS 0.90 2.19 3.46 4.87 5.80 4.11 2.99 -18.12%
DPS 0.50 0.99 1.61 3.44 2.66 2.18 1.19 -13.45%
NAPS 0.5385 0.5435 0.5155 0.4987 0.4685 0.407 0.3973 5.19%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.435 0.735 1.00 0.90 0.72 2.55 1.67 -
P/RPS 0.39 0.92 1.28 1.14 0.95 1.14 0.75 -10.32%
P/EPS 31.76 22.24 18.87 11.67 7.66 12.62 10.42 20.40%
EY 3.15 4.50 5.30 8.57 13.06 7.92 9.59 -16.92%
DY 1.72 2.04 2.50 6.11 5.99 4.21 3.82 -12.44%
P/NAPS 0.53 0.90 1.27 1.14 0.95 1.28 0.78 -6.23%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 24/05/19 17/05/18 18/05/17 16/05/16 14/05/15 15/05/14 16/05/13 -
Price 0.40 0.745 1.19 0.84 0.845 2.55 1.67 -
P/RPS 0.36 0.93 1.53 1.07 1.11 1.14 0.75 -11.50%
P/EPS 29.20 22.54 22.45 10.89 8.99 12.62 10.42 18.72%
EY 3.42 4.44 4.45 9.18 11.12 7.92 9.59 -15.78%
DY 1.87 2.01 2.10 6.55 5.11 4.21 3.82 -11.21%
P/NAPS 0.49 0.91 1.51 1.06 1.11 1.28 0.78 -7.45%

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