[CJCEN] QoQ Annualized Quarter Result on 30-Jun-2018 [#2]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
24-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 2.52%
YoY- -31.11%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 508,384 400,998 417,425 393,478 370,932 294,597 287,329 46.33%
PBT -4,300 13,622 16,982 15,056 14,592 21,113 22,658 -
Tax -2,784 -3,740 -4,702 -4,146 -3,956 -5,855 -6,992 -45.90%
NP -7,084 9,882 12,280 10,910 10,636 15,258 15,666 -
-
NP to SH -7,188 9,784 12,181 10,830 10,564 15,222 15,624 -
-
Tax Rate - 27.46% 27.69% 27.54% 27.11% 27.73% 30.86% -
Total Cost 515,468 391,116 405,145 382,568 360,296 279,339 271,662 53.32%
-
Net Worth 320,014 324,047 324,227 323,268 322,936 318,142 312,480 1.60%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - 2,928 2,635 3,942 - 5,891 2,604 -
Div Payout % - 29.93% 21.64% 36.40% - 38.70% 16.67% -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 320,014 324,047 324,227 323,268 322,936 318,142 312,480 1.60%
NOSH 394,229 394,229 394,229 394,229 394,229 392,798 390,600 0.61%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin -1.39% 2.46% 2.94% 2.77% 2.87% 5.18% 5.45% -
ROE -2.25% 3.02% 3.76% 3.35% 3.27% 4.78% 5.00% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 130.27 102.71 105.57 99.81 94.19 75.01 73.56 46.42%
EPS -1.84 2.49 3.09 2.74 2.68 3.89 4.00 -
DPS 0.00 0.75 0.67 1.00 0.00 1.50 0.67 -
NAPS 0.82 0.83 0.82 0.82 0.82 0.81 0.80 1.66%
Adjusted Per Share Value based on latest NOSH - 394,229
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 85.55 67.48 70.25 66.22 62.42 49.58 48.35 46.34%
EPS -1.21 1.65 2.05 1.82 1.78 2.56 2.63 -
DPS 0.00 0.49 0.44 0.66 0.00 0.99 0.44 -
NAPS 0.5385 0.5453 0.5456 0.544 0.5435 0.5354 0.5259 1.59%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.435 0.39 0.65 0.62 0.735 1.01 1.12 -
P/RPS 0.33 0.38 0.62 0.62 0.78 1.35 1.52 -63.91%
P/EPS -23.62 15.56 21.10 22.57 27.40 26.06 28.00 -
EY -4.23 6.43 4.74 4.43 3.65 3.84 3.57 -
DY 0.00 1.92 1.03 1.61 0.00 1.49 0.60 -
P/NAPS 0.53 0.47 0.79 0.76 0.90 1.25 1.40 -47.69%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 24/05/19 27/02/19 15/11/18 24/08/18 17/05/18 27/02/18 17/11/17 -
Price 0.40 0.53 0.52 0.715 0.745 0.895 1.10 -
P/RPS 0.31 0.52 0.49 0.72 0.79 1.19 1.50 -65.07%
P/EPS -21.72 21.15 16.88 26.03 27.77 23.09 27.50 -
EY -4.60 4.73 5.92 3.84 3.60 4.33 3.64 -
DY 0.00 1.42 1.28 1.40 0.00 1.68 0.61 -
P/NAPS 0.49 0.64 0.63 0.87 0.91 1.10 1.38 -49.88%

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