[CJCEN] QoQ Cumulative Quarter Result on 31-Dec-2015 [#4]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 24.11%
YoY- -4.04%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 225,665 152,117 69,539 297,876 224,528 148,204 71,917 113.88%
PBT 18,977 13,714 5,677 41,003 33,693 25,176 9,672 56.53%
Tax -5,027 -3,802 -1,200 -9,024 -7,941 -5,710 -2,163 75.18%
NP 13,950 9,912 4,477 31,979 25,752 19,466 7,509 50.95%
-
NP to SH 13,890 9,883 4,464 31,942 25,736 19,461 7,473 51.00%
-
Tax Rate 26.49% 27.72% 21.14% 22.01% 23.57% 22.68% 22.36% -
Total Cost 211,715 142,205 65,062 265,897 198,776 128,738 64,408 120.59%
-
Net Worth 292,221 294,226 296,349 284,998 283,907 282,735 278,405 3.27%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 11,385 9,430 3,751 20,357 16,591 11,015 3,663 112.53%
Div Payout % 81.97% 95.42% 84.03% 63.73% 64.47% 56.60% 49.02% -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 292,221 294,226 296,349 284,998 283,907 282,735 278,405 3.27%
NOSH 379,508 377,213 375,126 370,127 368,710 367,188 366,323 2.37%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 6.18% 6.52% 6.44% 10.74% 11.47% 13.13% 10.44% -
ROE 4.75% 3.36% 1.51% 11.21% 9.06% 6.88% 2.68% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 59.46 40.33 18.54 80.48 60.90 40.36 19.63 108.92%
EPS 3.66 2.62 1.19 8.63 6.98 5.30 2.04 47.49%
DPS 3.00 2.50 1.00 5.50 4.50 3.00 1.00 107.59%
NAPS 0.77 0.78 0.79 0.77 0.77 0.77 0.76 0.87%
Adjusted Per Share Value based on latest NOSH - 373,855
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 37.98 25.60 11.70 50.13 37.78 24.94 12.10 113.93%
EPS 2.34 1.66 0.75 5.38 4.33 3.27 1.26 50.91%
DPS 1.92 1.59 0.63 3.43 2.79 1.85 0.62 112.02%
NAPS 0.4918 0.4951 0.4987 0.4796 0.4778 0.4758 0.4685 3.27%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.915 0.85 0.90 0.835 0.805 0.935 0.72 -
P/RPS 1.54 2.11 4.86 1.04 1.32 2.32 3.67 -43.86%
P/EPS 25.00 32.44 75.63 9.68 11.53 17.64 35.29 -20.48%
EY 4.00 3.08 1.32 10.34 8.67 5.67 2.83 25.86%
DY 3.28 2.94 1.11 6.59 5.59 3.21 1.39 76.96%
P/NAPS 1.19 1.09 1.14 1.08 1.05 1.21 0.95 16.15%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 22/11/16 23/08/16 16/05/16 25/02/16 23/11/15 17/08/15 14/05/15 -
Price 0.915 0.89 0.84 0.81 0.825 0.83 0.845 -
P/RPS 1.54 2.21 4.53 1.01 1.35 2.06 4.30 -49.47%
P/EPS 25.00 33.97 70.59 9.39 11.82 15.66 41.42 -28.51%
EY 4.00 2.94 1.42 10.65 8.46 6.39 2.41 40.05%
DY 3.28 2.81 1.19 6.79 5.45 3.61 1.18 97.32%
P/NAPS 1.19 1.14 1.06 1.05 1.07 1.08 1.11 4.73%

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