[CJCEN] QoQ TTM Result on 30-Sep-2024 [#3]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
21-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Sep-2024 [#3]
Profit Trend
QoQ- -58.39%
YoY- -81.43%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
TTM Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 706,713 705,069 732,078 736,514 794,506 865,203 907,184 -15.29%
PBT 4,353 10,205 14,150 16,280 21,133 24,782 29,628 -72.05%
Tax -1,371 -2,899 -4,116 -4,476 -4,740 -5,582 -7,041 -66.30%
NP 2,982 7,306 10,034 11,804 16,393 19,200 22,587 -73.97%
-
NP to SH 3,039 7,304 10,017 11,742 16,362 19,173 22,549 -73.61%
-
Tax Rate 31.50% 28.41% 29.09% 27.49% 22.43% 22.52% 23.76% -
Total Cost 703,731 697,763 722,044 724,710 778,113 846,003 884,597 -14.10%
-
Net Worth 453,871 453,871 453,871 448,052 448,052 448,052 442,233 1.74%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div - - - - 5,818 5,818 8,736 -
Div Payout % - - - - 35.56% 30.35% 38.74% -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 453,871 453,871 453,871 448,052 448,052 448,052 442,233 1.74%
NOSH 594,229 594,229 594,229 594,229 594,229 594,229 594,229 0.00%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 0.42% 1.04% 1.37% 1.60% 2.06% 2.22% 2.49% -
ROE 0.67% 1.61% 2.21% 2.62% 3.65% 4.28% 5.10% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 121.45 121.17 125.81 126.57 136.54 148.69 155.90 -15.29%
EPS 0.52 1.26 1.72 2.02 2.81 3.29 3.88 -73.71%
DPS 0.00 0.00 0.00 0.00 1.00 1.00 1.50 -
NAPS 0.78 0.78 0.78 0.77 0.77 0.77 0.76 1.74%
Adjusted Per Share Value based on latest NOSH - 594,229
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 118.93 118.65 123.20 123.94 133.70 145.60 152.67 -15.29%
EPS 0.51 1.23 1.69 1.98 2.75 3.23 3.79 -73.64%
DPS 0.00 0.00 0.00 0.00 0.98 0.98 1.47 -
NAPS 0.7638 0.7638 0.7638 0.754 0.754 0.754 0.7442 1.74%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 0.27 0.33 0.345 0.375 0.40 0.445 0.475 -
P/RPS 0.22 0.27 0.27 0.30 0.29 0.30 0.30 -18.63%
P/EPS 51.70 26.29 20.04 18.58 14.23 13.51 12.26 160.33%
EY 1.93 3.80 4.99 5.38 7.03 7.40 8.16 -61.65%
DY 0.00 0.00 0.00 0.00 2.50 2.25 3.16 -
P/NAPS 0.35 0.42 0.44 0.49 0.52 0.58 0.63 -32.34%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 21/11/24 22/08/24 23/05/24 23/02/24 16/11/23 17/08/23 18/05/23 -
Price 0.24 0.295 0.33 0.375 0.39 0.43 0.48 -
P/RPS 0.20 0.24 0.26 0.30 0.29 0.29 0.31 -25.27%
P/EPS 45.95 23.50 19.17 18.58 13.87 13.05 12.39 139.02%
EY 2.18 4.26 5.22 5.38 7.21 7.66 8.07 -58.11%
DY 0.00 0.00 0.00 0.00 2.56 2.33 3.13 -
P/NAPS 0.31 0.38 0.42 0.49 0.51 0.56 0.63 -37.59%

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