[CJCEN] QoQ Cumulative Quarter 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- -82.65%
YoY- -45.51%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 400,998 313,069 196,739 92,733 294,597 215,497 142,975 98.50%
PBT 13,622 12,737 7,528 3,648 21,113 16,994 11,528 11.73%
Tax -3,740 -3,527 -2,073 -989 -5,855 -5,244 -3,645 1.72%
NP 9,882 9,210 5,455 2,659 15,258 11,750 7,883 16.21%
-
NP to SH 9,784 9,136 5,415 2,641 15,222 11,718 7,860 15.67%
-
Tax Rate 27.46% 27.69% 27.54% 27.11% 27.73% 30.86% 31.62% -
Total Cost 391,116 303,859 191,284 90,074 279,339 203,747 135,092 102.74%
-
Net Worth 324,047 324,227 323,268 322,936 318,142 312,480 311,287 2.70%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 2,928 1,976 1,971 - 5,891 1,953 1,945 31.25%
Div Payout % 29.93% 21.64% 36.40% - 38.70% 16.67% 24.75% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 324,047 324,227 323,268 322,936 318,142 312,480 311,287 2.70%
NOSH 394,229 394,229 394,229 394,229 392,798 390,600 389,108 0.87%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 2.46% 2.94% 2.77% 2.87% 5.18% 5.45% 5.51% -
ROE 3.02% 2.82% 1.68% 0.82% 4.78% 3.75% 2.52% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 102.71 79.18 49.90 23.55 75.01 55.17 36.74 98.07%
EPS 2.49 2.32 1.37 0.67 3.89 3.00 2.02 14.92%
DPS 0.75 0.50 0.50 0.00 1.50 0.50 0.50 30.94%
NAPS 0.83 0.82 0.82 0.82 0.81 0.80 0.80 2.47%
Adjusted Per Share Value based on latest NOSH - 394,229
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 67.48 52.68 33.11 15.61 49.58 36.26 24.06 98.50%
EPS 1.65 1.54 0.91 0.44 2.56 1.97 1.32 15.99%
DPS 0.49 0.33 0.33 0.00 0.99 0.33 0.33 30.05%
NAPS 0.5453 0.5456 0.544 0.5435 0.5354 0.5259 0.5238 2.71%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.39 0.65 0.62 0.735 1.01 1.12 1.39 -
P/RPS 0.38 0.82 1.24 3.12 1.35 2.03 3.78 -78.28%
P/EPS 15.56 28.13 45.14 109.60 26.06 37.33 68.81 -62.78%
EY 6.43 3.55 2.22 0.91 3.84 2.68 1.45 169.18%
DY 1.92 0.77 0.81 0.00 1.49 0.45 0.36 204.32%
P/NAPS 0.47 0.79 0.76 0.90 1.25 1.40 1.74 -58.11%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 27/02/19 15/11/18 24/08/18 17/05/18 27/02/18 17/11/17 17/08/17 -
Price 0.53 0.52 0.715 0.745 0.895 1.10 1.21 -
P/RPS 0.52 0.66 1.43 3.16 1.19 1.99 3.29 -70.66%
P/EPS 21.15 22.51 52.05 111.09 23.09 36.67 59.90 -49.94%
EY 4.73 4.44 1.92 0.90 4.33 2.73 1.67 99.80%
DY 1.42 0.96 0.70 0.00 1.68 0.45 0.41 128.39%
P/NAPS 0.64 0.63 0.87 0.91 1.10 1.38 1.51 -43.48%

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