[CJCEN] QoQ 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- -1.1%
YoY- -63.58%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 73,548 82,578 69,539 73,348 76,324 76,287 71,917 1.50%
PBT 5,263 8,037 5,677 7,310 8,517 15,504 9,672 -33.27%
Tax -1,225 -2,602 -1,200 -1,083 -2,231 -3,547 -2,163 -31.47%
NP 4,038 5,435 4,477 6,227 6,286 11,957 7,509 -33.79%
-
NP to SH 4,007 5,419 4,464 6,206 6,275 11,988 7,473 -33.92%
-
Tax Rate 23.28% 32.38% 21.14% 14.82% 26.19% 22.88% 22.36% -
Total Cost 69,510 77,143 65,062 67,121 70,038 64,330 64,408 5.19%
-
Net Worth 293,846 297,663 296,349 287,868 285,902 284,023 278,405 3.65%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 1,908 5,724 3,751 3,738 5,569 7,377 3,663 -35.18%
Div Payout % 47.62% 105.63% 84.03% 60.24% 88.76% 61.54% 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 293,846 297,663 296,349 287,868 285,902 284,023 278,405 3.65%
NOSH 381,619 381,619 375,126 373,855 371,301 368,861 366,323 2.75%
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 5.49% 6.58% 6.44% 8.49% 8.24% 15.67% 10.44% -
ROE 1.36% 1.82% 1.51% 2.16% 2.19% 4.22% 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 19.27 21.64 18.54 19.62 20.56 20.68 19.63 -1.22%
EPS 1.05 1.42 1.19 1.66 1.69 3.25 2.04 -35.69%
DPS 0.50 1.50 1.00 1.00 1.50 2.00 1.00 -36.92%
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 12.38 13.90 11.70 12.34 12.84 12.84 12.10 1.53%
EPS 0.67 0.91 0.75 1.04 1.06 2.02 1.26 -34.28%
DPS 0.32 0.96 0.63 0.63 0.94 1.24 0.62 -35.57%
NAPS 0.4945 0.5009 0.4987 0.4844 0.4811 0.478 0.4685 3.65%
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 4.75 3.93 4.86 4.26 3.92 4.52 3.67 18.70%
P/EPS 87.14 59.86 75.63 50.30 47.63 28.77 35.29 82.38%
EY 1.15 1.67 1.32 1.99 2.10 3.48 2.83 -45.04%
DY 0.55 1.76 1.11 1.20 1.86 2.14 1.39 -46.01%
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 4.75 4.11 4.53 4.13 4.01 4.01 4.30 6.84%
P/EPS 87.14 62.68 70.59 48.80 48.82 25.54 41.42 63.96%
EY 1.15 1.60 1.42 2.05 2.05 3.92 2.41 -38.85%
DY 0.55 1.69 1.19 1.23 1.82 2.41 1.18 -39.80%
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