[CJCEN] QoQ Cumulative Quarter Result on 31-Dec-2022 [#4]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
24-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- 22.95%
YoY- 318.79%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 589,995 430,535 219,577 930,396 725,885 495,728 242,789 80.65%
PBT 15,690 10,898 5,429 37,540 32,097 23,656 13,341 11.40%
Tax -4,544 -3,317 -1,659 -9,377 -9,181 -7,112 -3,995 8.95%
NP 11,146 7,581 3,770 28,163 22,916 16,544 9,346 12.44%
-
NP to SH 11,108 7,559 3,745 28,151 22,897 16,537 9,347 12.18%
-
Tax Rate 28.96% 30.44% 30.56% 24.98% 28.60% 30.06% 29.95% -
Total Cost 578,849 422,954 215,807 902,233 702,969 479,184 233,443 83.09%
-
Net Worth 448,052 448,052 442,233 442,243 436,488 437,642 433,058 2.29%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - 8,728 2,909 2,917 - -
Div Payout % - - - 31.01% 12.71% 17.64% - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 448,052 448,052 442,233 442,243 436,488 437,642 433,058 2.29%
NOSH 594,229 594,229 594,229 594,229 594,229 594,229 594,229 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 1.89% 1.76% 1.72% 3.03% 3.16% 3.34% 3.85% -
ROE 2.48% 1.69% 0.85% 6.37% 5.25% 3.78% 2.16% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 101.39 73.99 37.74 159.89 124.73 84.95 41.49 81.32%
EPS 1.91 1.30 0.64 4.83 3.92 2.83 1.60 12.51%
DPS 0.00 0.00 0.00 1.50 0.50 0.50 0.00 -
NAPS 0.77 0.77 0.76 0.76 0.75 0.75 0.74 2.68%
Adjusted Per Share Value based on latest NOSH - 594,229
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 99.29 72.45 36.95 156.57 122.16 83.42 40.86 80.64%
EPS 1.87 1.27 0.63 4.74 3.85 2.78 1.57 12.35%
DPS 0.00 0.00 0.00 1.47 0.49 0.49 0.00 -
NAPS 0.754 0.754 0.7442 0.7442 0.7345 0.7365 0.7288 2.28%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.40 0.445 0.475 0.485 0.48 0.51 0.575 -
P/RPS 0.39 0.60 1.26 0.30 0.38 0.60 1.39 -57.10%
P/EPS 20.95 34.26 73.80 10.03 12.20 18.00 36.00 -30.27%
EY 4.77 2.92 1.35 9.97 8.20 5.56 2.78 43.27%
DY 0.00 0.00 0.00 3.09 1.04 0.98 0.00 -
P/NAPS 0.52 0.58 0.63 0.64 0.64 0.68 0.78 -23.66%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 16/11/23 17/08/23 18/05/23 24/02/23 24/11/22 25/08/22 26/05/22 -
Price 0.39 0.43 0.48 0.475 0.475 0.56 0.635 -
P/RPS 0.38 0.58 1.27 0.30 0.38 0.66 1.53 -60.45%
P/EPS 20.43 33.10 74.58 9.82 12.07 19.76 39.76 -35.82%
EY 4.89 3.02 1.34 10.18 8.28 5.06 2.52 55.51%
DY 0.00 0.00 0.00 3.16 1.05 0.89 0.00 -
P/NAPS 0.51 0.56 0.63 0.63 0.63 0.75 0.86 -29.39%

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