[CJCEN] QoQ TTM Result on 31-Mar-2018 [#1]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
17-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -14.49%
YoY- -36.67%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 400,998 392,169 348,361 316,302 294,597 290,121 291,147 23.71%
PBT 13,622 16,856 17,113 17,940 21,113 23,611 23,408 -30.22%
Tax -3,740 -4,138 -4,283 -4,877 -5,855 -5,559 -5,185 -19.52%
NP 9,882 12,718 12,830 13,063 15,258 18,052 18,223 -33.42%
-
NP to SH 9,784 12,640 12,777 13,016 15,222 17,998 18,147 -33.68%
-
Tax Rate 27.46% 24.55% 25.03% 27.19% 27.73% 23.54% 22.15% -
Total Cost 391,116 379,451 335,531 303,239 279,339 272,069 272,924 27.02%
-
Net Worth 324,047 324,227 323,268 322,936 318,142 314,938 313,038 2.32%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 2,947 5,898 5,898 5,884 5,884 3,871 5,779 -36.09%
Div Payout % 30.12% 46.67% 46.17% 45.21% 38.66% 21.51% 31.85% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 324,047 324,227 323,268 322,936 318,142 314,938 313,038 2.32%
NOSH 394,229 394,229 394,229 394,229 392,798 393,673 391,298 0.49%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 2.46% 3.24% 3.68% 4.13% 5.18% 6.22% 6.26% -
ROE 3.02% 3.90% 3.95% 4.03% 4.78% 5.71% 5.80% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 102.71 99.18 88.36 80.32 75.01 73.70 74.41 23.89%
EPS 2.51 3.20 3.24 3.31 3.88 4.57 4.64 -33.53%
DPS 0.75 1.50 1.50 1.50 1.50 0.98 1.48 -36.35%
NAPS 0.83 0.82 0.82 0.82 0.81 0.80 0.80 2.47%
Adjusted Per Share Value based on latest NOSH - 394,229
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 67.48 66.00 58.62 53.23 49.58 48.82 49.00 23.70%
EPS 1.65 2.13 2.15 2.19 2.56 3.03 3.05 -33.53%
DPS 0.50 0.99 0.99 0.99 0.99 0.65 0.97 -35.63%
NAPS 0.5453 0.5456 0.544 0.5435 0.5354 0.53 0.5268 2.32%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.39 0.65 0.62 0.735 1.01 1.12 1.39 -
P/RPS 0.38 0.66 0.70 0.92 1.35 1.52 1.87 -65.33%
P/EPS 15.56 20.33 19.13 22.24 26.06 24.50 29.97 -35.32%
EY 6.43 4.92 5.23 4.50 3.84 4.08 3.34 54.56%
DY 1.92 2.31 2.42 2.04 1.49 0.88 1.06 48.43%
P/NAPS 0.47 0.79 0.76 0.90 1.25 1.40 1.74 -58.11%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 27/02/19 15/11/18 24/08/18 17/05/18 27/02/18 17/11/17 17/08/17 -
Price 0.53 0.52 0.715 0.745 0.895 1.10 1.21 -
P/RPS 0.52 0.52 0.81 0.93 1.19 1.49 1.63 -53.21%
P/EPS 21.15 16.27 22.06 22.54 23.09 24.06 26.09 -13.02%
EY 4.73 6.15 4.53 4.44 4.33 4.16 3.83 15.06%
DY 1.42 2.88 2.10 2.01 1.68 0.89 1.22 10.61%
P/NAPS 0.64 0.63 0.87 0.91 1.10 1.38 1.51 -43.48%

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