[CJCEN] YoY TTM Result on 31-Mar-2018 [#1]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
17-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -14.49%
YoY- -36.67%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
TTM Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 760,635 474,313 435,361 316,302 301,778 295,498 278,082 18.24%
PBT -3,365 -6,941 8,899 17,940 26,738 37,008 43,654 -
Tax 5,740 -2,222 -3,447 -4,877 -6,109 -8,061 -9,103 -
NP 2,375 -9,163 5,452 13,063 20,629 28,947 34,551 -35.97%
-
NP to SH 2,230 -9,282 5,346 13,016 20,553 28,939 34,436 -36.60%
-
Tax Rate - - 38.73% 27.19% 22.85% 21.78% 20.85% -
Total Cost 758,260 483,476 429,909 303,239 281,149 266,551 243,531 20.81%
-
Net Worth 410,963 312,208 320,014 322,936 306,330 296,349 278,405 6.69%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - 2,947 5,884 9,547 20,436 15,811 -
Div Payout % - - 55.13% 45.21% 46.45% 70.62% 45.92% -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 410,963 312,208 320,014 322,936 306,330 296,349 278,405 6.69%
NOSH 594,229 394,229 394,229 394,229 387,760 375,126 366,323 8.38%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 0.31% -1.93% 1.25% 4.13% 6.84% 9.80% 12.42% -
ROE 0.54% -2.97% 1.67% 4.03% 6.71% 9.77% 12.37% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 129.56 121.54 111.56 80.32 77.83 78.77 75.91 9.31%
EPS 0.38 -2.38 1.37 3.31 5.30 7.71 9.40 -41.38%
DPS 0.00 0.00 0.75 1.50 2.50 5.50 4.32 -
NAPS 0.70 0.80 0.82 0.82 0.79 0.79 0.76 -1.36%
Adjusted Per Share Value based on latest NOSH - 394,229
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 128.00 79.82 73.26 53.23 50.78 49.73 46.80 18.23%
EPS 0.38 -1.56 0.90 2.19 3.46 4.87 5.80 -36.48%
DPS 0.00 0.00 0.50 0.99 1.61 3.44 2.66 -
NAPS 0.6916 0.5254 0.5385 0.5435 0.5155 0.4987 0.4685 6.70%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.50 0.24 0.435 0.735 1.00 0.90 0.72 -
P/RPS 0.39 0.20 0.39 0.92 1.28 1.14 0.95 -13.77%
P/EPS 131.63 -10.09 31.76 22.24 18.87 11.67 7.66 60.57%
EY 0.76 -9.91 3.15 4.50 5.30 8.57 13.06 -37.72%
DY 0.00 0.00 1.72 2.04 2.50 6.11 5.99 -
P/NAPS 0.71 0.30 0.53 0.90 1.27 1.14 0.95 -4.73%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 25/05/21 21/05/20 24/05/19 17/05/18 18/05/17 16/05/16 14/05/15 -
Price 0.47 0.355 0.40 0.745 1.19 0.84 0.845 -
P/RPS 0.36 0.29 0.36 0.93 1.53 1.07 1.11 -17.09%
P/EPS 123.74 -14.93 29.20 22.54 22.45 10.89 8.99 54.74%
EY 0.81 -6.70 3.42 4.44 4.45 9.18 11.12 -35.34%
DY 0.00 0.00 1.87 2.01 2.10 6.55 5.11 -
P/NAPS 0.67 0.44 0.49 0.91 1.51 1.06 1.11 -8.06%

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