[CJCEN] QoQ TTM Result on 31-Dec-2018 [#4]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
27-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -22.59%
YoY- -35.72%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
TTM Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 467,994 468,095 435,361 400,998 392,169 348,361 316,302 29.81%
PBT -3,944 2,796 8,899 13,622 16,856 17,113 17,940 -
Tax -1,403 -3,157 -3,447 -3,740 -4,138 -4,283 -4,877 -56.38%
NP -5,347 -361 5,452 9,882 12,718 12,830 13,063 -
-
NP to SH -5,459 -471 5,346 9,784 12,640 12,777 13,016 -
-
Tax Rate - 112.91% 38.73% 27.46% 24.55% 25.03% 27.19% -
Total Cost 473,341 468,456 429,909 391,116 379,451 335,531 303,239 34.52%
-
Net Worth 316,111 316,616 320,014 324,047 324,227 323,268 322,936 -1.41%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 976 976 2,947 2,947 5,898 5,898 5,884 -69.77%
Div Payout % 0.00% 0.00% 55.13% 30.12% 46.67% 46.17% 45.21% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 316,111 316,616 320,014 324,047 324,227 323,268 322,936 -1.41%
NOSH 394,229 394,229 394,229 394,229 394,229 394,229 394,229 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin -1.14% -0.08% 1.25% 2.46% 3.24% 3.68% 4.13% -
ROE -1.73% -0.15% 1.67% 3.02% 3.90% 3.95% 4.03% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 119.92 119.75 111.56 102.71 99.18 88.36 80.32 30.59%
EPS -1.40 -0.12 1.37 2.51 3.20 3.24 3.31 -
DPS 0.25 0.25 0.75 0.75 1.50 1.50 1.50 -69.68%
NAPS 0.81 0.81 0.82 0.83 0.82 0.82 0.82 -0.81%
Adjusted Per Share Value based on latest NOSH - 394,229
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 78.76 78.77 73.26 67.48 66.00 58.62 53.23 29.81%
EPS -0.92 -0.08 0.90 1.65 2.13 2.15 2.19 -
DPS 0.16 0.16 0.50 0.50 0.99 0.99 0.99 -70.29%
NAPS 0.532 0.5328 0.5385 0.5453 0.5456 0.544 0.5435 -1.41%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.40 0.41 0.435 0.39 0.65 0.62 0.735 -
P/RPS 0.33 0.34 0.39 0.38 0.66 0.70 0.92 -49.48%
P/EPS -28.60 -340.26 31.76 15.56 20.33 19.13 22.24 -
EY -3.50 -0.29 3.15 6.43 4.92 5.23 4.50 -
DY 0.62 0.61 1.72 1.92 2.31 2.42 2.04 -54.76%
P/NAPS 0.49 0.51 0.53 0.47 0.79 0.76 0.90 -33.29%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 21/11/19 22/08/19 24/05/19 27/02/19 15/11/18 24/08/18 17/05/18 -
Price 0.375 0.405 0.40 0.53 0.52 0.715 0.745 -
P/RPS 0.31 0.34 0.36 0.52 0.52 0.81 0.93 -51.89%
P/EPS -26.81 -336.11 29.20 21.15 16.27 22.06 22.54 -
EY -3.73 -0.30 3.42 4.73 6.15 4.53 4.44 -
DY 0.67 0.62 1.87 1.42 2.88 2.10 2.01 -51.89%
P/NAPS 0.46 0.50 0.49 0.64 0.63 0.87 0.91 -36.51%

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