[CJCEN] YoY Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
17-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 30.21%
YoY- 74.99%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 393,478 285,950 304,234 296,408 280,224 222,118 263,296 6.92%
PBT 15,056 23,056 27,428 50,352 33,598 18,912 20,328 -4.87%
Tax -4,146 -7,290 -7,604 -11,420 -11,230 -6,962 -7,468 -9.33%
NP 10,910 15,766 19,824 38,932 22,368 11,950 12,860 -2.70%
-
NP to SH 10,830 15,720 19,766 38,922 22,242 14,152 15,474 -5.77%
-
Tax Rate 27.54% 31.62% 27.72% 22.68% 33.42% 36.81% 36.74% -
Total Cost 382,568 270,184 284,410 257,476 257,856 210,168 250,436 7.31%
-
Net Worth 323,268 311,287 294,226 282,735 258,965 240,037 200,340 8.29%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 3,942 3,891 18,860 22,031 12,101 9,100 6,705 -8.46%
Div Payout % 36.40% 24.75% 95.42% 56.60% 54.41% 64.31% 43.34% -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 323,268 311,287 294,226 282,735 258,965 240,037 200,340 8.29%
NOSH 394,229 389,108 377,213 367,188 121,011 113,762 83,824 29.42%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 2.77% 5.51% 6.52% 13.13% 7.98% 5.38% 4.88% -
ROE 3.35% 5.05% 6.72% 13.77% 8.59% 5.90% 7.72% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 99.81 73.49 80.65 80.72 231.57 195.25 314.10 -17.38%
EPS 2.74 4.04 5.24 10.60 18.38 12.44 18.46 -27.22%
DPS 1.00 1.00 5.00 6.00 10.00 8.00 8.00 -29.27%
NAPS 0.82 0.80 0.78 0.77 2.14 2.11 2.39 -16.32%
Adjusted Per Share Value based on latest NOSH - 368,861
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 66.22 48.12 51.20 49.88 47.16 37.38 44.31 6.92%
EPS 1.82 2.65 3.33 6.55 3.74 2.38 2.60 -5.76%
DPS 0.66 0.65 3.17 3.71 2.04 1.53 1.13 -8.56%
NAPS 0.544 0.5238 0.4951 0.4758 0.4358 0.4039 0.3371 8.29%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.62 1.39 0.85 0.935 2.46 1.90 1.84 -
P/RPS 0.62 1.89 1.05 1.16 1.06 0.97 0.59 0.82%
P/EPS 22.57 34.41 16.22 8.82 13.38 15.27 9.97 14.58%
EY 4.43 2.91 6.16 11.34 7.47 6.55 10.03 -12.72%
DY 1.61 0.72 5.88 6.42 4.07 4.21 4.35 -15.25%
P/NAPS 0.76 1.74 1.09 1.21 1.15 0.90 0.77 -0.21%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 24/08/18 17/08/17 23/08/16 17/08/15 14/08/14 15/08/13 09/08/12 -
Price 0.715 1.21 0.89 0.83 2.52 1.92 1.80 -
P/RPS 0.72 1.65 1.10 1.03 1.09 0.98 0.57 3.96%
P/EPS 26.03 29.95 16.98 7.83 13.71 15.43 9.75 17.77%
EY 3.84 3.34 5.89 12.77 7.29 6.48 10.26 -15.10%
DY 1.40 0.83 5.62 7.23 3.97 4.17 4.44 -17.49%
P/NAPS 0.87 1.51 1.14 1.08 1.18 0.91 0.75 2.50%

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