[CJCEN] QoQ TTM Result on 30-Jun-2022 [#2]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
25-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 84.0%
YoY- 742.04%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
TTM Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 907,184 930,396 930,056 887,723 865,914 857,477 839,677 5.29%
PBT 29,628 37,540 41,652 46,744 43,095 27,897 17,893 40.00%
Tax -7,041 -9,377 -12,651 -13,129 -24,847 -21,190 -11,513 -27.97%
NP 22,587 28,163 29,001 33,615 18,248 6,707 6,380 132.46%
-
NP to SH 22,549 28,151 28,986 33,688 18,309 6,722 6,359 132.71%
-
Tax Rate 23.76% 24.98% 30.37% 28.09% 57.66% 75.96% 64.34% -
Total Cost 884,597 902,233 901,055 854,108 847,666 850,770 833,297 4.06%
-
Net Worth 442,233 442,243 436,488 437,642 433,058 422,478 416,701 4.04%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div 8,736 8,736 2,917 2,917 - - - -
Div Payout % 38.74% 31.03% 10.07% 8.66% - - - -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 442,233 442,243 436,488 437,642 433,058 422,478 416,701 4.04%
NOSH 594,229 594,229 594,229 594,229 594,229 594,229 594,229 0.00%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 2.49% 3.03% 3.12% 3.79% 2.11% 0.78% 0.76% -
ROE 5.10% 6.37% 6.64% 7.70% 4.23% 1.59% 1.53% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 155.90 159.89 159.81 152.13 147.97 146.13 143.07 5.89%
EPS 3.88 4.84 4.98 5.77 3.13 1.15 1.08 134.75%
DPS 1.50 1.50 0.50 0.50 0.00 0.00 0.00 -
NAPS 0.76 0.76 0.75 0.75 0.74 0.72 0.71 4.64%
Adjusted Per Share Value based on latest NOSH - 594,229
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 152.67 156.57 156.51 149.39 145.72 144.30 141.31 5.29%
EPS 3.79 4.74 4.88 5.67 3.08 1.13 1.07 132.54%
DPS 1.47 1.47 0.49 0.49 0.00 0.00 0.00 -
NAPS 0.7442 0.7442 0.7345 0.7365 0.7288 0.711 0.7012 4.05%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 0.475 0.485 0.48 0.51 0.575 0.555 0.515 -
P/RPS 0.30 0.30 0.30 0.34 0.39 0.38 0.36 -11.45%
P/EPS 12.26 10.03 9.64 8.83 18.38 48.45 47.53 -59.51%
EY 8.16 9.97 10.38 11.32 5.44 2.06 2.10 147.36%
DY 3.16 3.09 1.04 0.98 0.00 0.00 0.00 -
P/NAPS 0.63 0.64 0.64 0.68 0.78 0.77 0.73 -9.36%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 18/05/23 24/02/23 24/11/22 25/08/22 26/05/22 24/02/22 18/11/21 -
Price 0.48 0.475 0.475 0.56 0.635 0.57 0.635 -
P/RPS 0.31 0.30 0.30 0.37 0.43 0.39 0.44 -20.83%
P/EPS 12.39 9.82 9.54 9.70 20.30 49.76 58.61 -64.54%
EY 8.07 10.18 10.49 10.31 4.93 2.01 1.71 181.61%
DY 3.13 3.16 1.05 0.89 0.00 0.00 0.00 -
P/NAPS 0.63 0.63 0.63 0.75 0.86 0.79 0.89 -20.58%

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