[CJCEN] QoQ TTM Result on 30-Sep-2016 [#3]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
22-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -10.14%
YoY- -53.0%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
TTM Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 291,147 301,778 300,289 299,013 301,789 295,498 297,876 -1.51%
PBT 23,408 26,738 25,594 26,287 29,541 37,008 41,003 -31.20%
Tax -5,185 -6,109 -5,342 -6,110 -7,116 -8,061 -9,024 -30.90%
NP 18,223 20,629 20,252 20,177 22,425 28,947 31,979 -31.28%
-
NP to SH 18,147 20,553 20,170 20,102 22,370 28,939 31,948 -31.43%
-
Tax Rate 22.15% 22.85% 20.87% 23.24% 24.09% 21.78% 22.01% -
Total Cost 272,924 281,149 280,037 278,836 279,364 266,551 265,897 1.75%
-
Net Worth 313,038 306,330 298,682 293,846 297,663 296,349 287,868 5.75%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 5,779 9,547 13,298 15,122 18,783 20,436 20,348 -56.82%
Div Payout % 31.85% 46.45% 65.93% 75.23% 83.97% 70.62% 63.69% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 313,038 306,330 298,682 293,846 297,663 296,349 287,868 5.75%
NOSH 391,298 387,760 382,926 381,619 381,619 375,126 373,855 3.08%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 6.26% 6.84% 6.74% 6.75% 7.43% 9.80% 10.74% -
ROE 5.80% 6.71% 6.75% 6.84% 7.52% 9.77% 11.10% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 74.41 77.83 78.42 78.35 79.08 78.77 79.68 -4.46%
EPS 4.64 5.30 5.27 5.27 5.86 7.71 8.55 -33.49%
DPS 1.48 2.50 3.47 3.96 4.92 5.50 5.44 -58.04%
NAPS 0.80 0.79 0.78 0.77 0.78 0.79 0.77 2.58%
Adjusted Per Share Value based on latest NOSH - 381,619
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 49.00 50.78 50.53 50.32 50.79 49.73 50.13 -1.50%
EPS 3.05 3.46 3.39 3.38 3.76 4.87 5.38 -31.52%
DPS 0.97 1.61 2.24 2.54 3.16 3.44 3.42 -56.86%
NAPS 0.5268 0.5155 0.5026 0.4945 0.5009 0.4987 0.4844 5.75%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.39 1.00 0.88 0.915 0.85 0.90 0.835 -
P/RPS 1.87 1.28 1.12 1.17 1.07 1.14 1.05 46.97%
P/EPS 29.97 18.87 16.71 17.37 14.50 11.67 9.77 111.26%
EY 3.34 5.30 5.99 5.76 6.90 8.57 10.23 -52.61%
DY 1.06 2.50 3.95 4.33 5.79 6.11 6.52 -70.24%
P/NAPS 1.74 1.27 1.13 1.19 1.09 1.14 1.08 37.47%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 17/08/17 18/05/17 22/02/17 22/11/16 23/08/16 16/05/16 25/02/16 -
Price 1.21 1.19 0.895 0.915 0.89 0.84 0.81 -
P/RPS 1.63 1.53 1.14 1.17 1.13 1.07 1.02 36.72%
P/EPS 26.09 22.45 16.99 17.37 15.18 10.89 9.48 96.50%
EY 3.83 4.45 5.89 5.76 6.59 9.18 10.55 -49.14%
DY 1.22 2.10 3.88 4.33 5.53 6.55 6.72 -67.97%
P/NAPS 1.51 1.51 1.15 1.19 1.14 1.06 1.05 27.43%

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