[CJCEN] QoQ TTM Result on 31-Dec-2021 [#4]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 5.71%
YoY- 629.07%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 930,056 887,723 865,914 857,477 839,677 860,799 760,635 14.33%
PBT 41,652 46,744 43,095 27,897 17,893 5,733 -3,365 -
Tax -12,651 -13,129 -24,847 -21,190 -11,513 -10,842 5,740 -
NP 29,001 33,615 18,248 6,707 6,380 -5,109 2,375 429.46%
-
NP to SH 28,986 33,688 18,309 6,722 6,359 -5,247 2,230 451.96%
-
Tax Rate 30.37% 28.09% 57.66% 75.96% 64.34% 189.12% - -
Total Cost 901,055 854,108 847,666 850,770 833,297 865,908 758,260 12.17%
-
Net Worth 436,488 437,642 433,058 422,478 416,701 404,963 410,963 4.09%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 2,917 2,917 - - - - - -
Div Payout % 10.07% 8.66% - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 436,488 437,642 433,058 422,478 416,701 404,963 410,963 4.09%
NOSH 594,229 594,229 594,229 594,229 594,229 594,229 594,229 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 3.12% 3.79% 2.11% 0.78% 0.76% -0.59% 0.31% -
ROE 6.64% 7.70% 4.23% 1.59% 1.53% -1.30% 0.54% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 159.81 152.13 147.97 146.13 143.07 146.67 129.56 15.00%
EPS 4.98 5.77 3.13 1.15 1.08 -0.89 0.38 454.98%
DPS 0.50 0.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.75 0.74 0.72 0.71 0.69 0.70 4.70%
Adjusted Per Share Value based on latest NOSH - 594,229
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 156.51 149.39 145.72 144.30 141.31 144.86 128.00 14.33%
EPS 4.88 5.67 3.08 1.13 1.07 -0.88 0.38 447.54%
DPS 0.49 0.49 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7345 0.7365 0.7288 0.711 0.7012 0.6815 0.6916 4.08%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.48 0.51 0.575 0.555 0.515 0.46 0.50 -
P/RPS 0.30 0.34 0.39 0.38 0.36 0.31 0.39 -16.03%
P/EPS 9.64 8.83 18.38 48.45 47.53 -51.45 131.63 -82.46%
EY 10.38 11.32 5.44 2.06 2.10 -1.94 0.76 470.46%
DY 1.04 0.98 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.68 0.78 0.77 0.73 0.67 0.71 -6.67%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 24/11/22 25/08/22 26/05/22 24/02/22 18/11/21 25/08/21 25/05/21 -
Price 0.475 0.56 0.635 0.57 0.635 0.49 0.47 -
P/RPS 0.30 0.37 0.43 0.39 0.44 0.33 0.36 -11.43%
P/EPS 9.54 9.70 20.30 49.76 58.61 -54.81 123.74 -81.85%
EY 10.49 10.31 4.93 2.01 1.71 -1.82 0.81 450.61%
DY 1.05 0.89 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.75 0.86 0.79 0.89 0.71 0.67 -4.01%

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