[CJCEN] YoY Annualized Quarter Result on 30-Jun-2021 [#2]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
25-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- -132.79%
YoY- -144.81%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 861,070 991,456 902,054 480,780 527,672 393,478 285,950 20.15%
PBT 21,796 47,312 27,872 -11,790 -6,596 15,056 23,056 -0.93%
Tax -6,634 -14,224 -48,600 3,372 -2,980 -4,146 -7,290 -1.55%
NP 15,162 33,088 -20,728 -8,418 -9,576 10,910 15,766 -0.64%
-
NP to SH 15,118 33,074 -20,858 -8,520 -9,680 10,830 15,720 -0.64%
-
Tax Rate 30.44% 30.06% 174.37% - - 27.54% 31.62% -
Total Cost 845,908 958,368 922,782 489,198 537,248 382,568 270,184 20.94%
-
Net Worth 448,052 437,642 404,963 296,515 316,616 323,268 311,287 6.25%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div - 5,835 - - - 3,942 3,891 -
Div Payout % - 17.64% - - - 36.40% 24.75% -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 448,052 437,642 404,963 296,515 316,616 323,268 311,287 6.25%
NOSH 594,229 594,229 594,229 394,229 394,229 394,229 389,108 7.30%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 1.76% 3.34% -2.30% -1.75% -1.81% 2.77% 5.51% -
ROE 3.37% 7.56% -5.15% -2.87% -3.06% 3.35% 5.05% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 147.98 169.91 153.70 113.50 134.99 99.81 73.49 12.36%
EPS 2.60 5.66 -3.56 -2.10 -2.48 2.74 4.04 -7.07%
DPS 0.00 1.00 0.00 0.00 0.00 1.00 1.00 -
NAPS 0.77 0.75 0.69 0.70 0.81 0.82 0.80 -0.63%
Adjusted Per Share Value based on latest NOSH - 594,229
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 144.91 166.85 151.80 80.91 88.80 66.22 48.12 20.15%
EPS 2.54 5.57 -3.51 -1.43 -1.63 1.82 2.65 -0.70%
DPS 0.00 0.98 0.00 0.00 0.00 0.66 0.65 -
NAPS 0.754 0.7365 0.6815 0.499 0.5328 0.544 0.5238 6.25%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 0.445 0.51 0.46 0.375 0.41 0.62 1.39 -
P/RPS 0.30 0.30 0.30 0.33 0.30 0.62 1.89 -26.40%
P/EPS 17.13 9.00 -12.94 -18.64 -16.56 22.57 34.41 -10.97%
EY 5.84 11.11 -7.73 -5.36 -6.04 4.43 2.91 12.30%
DY 0.00 1.96 0.00 0.00 0.00 1.61 0.72 -
P/NAPS 0.58 0.68 0.67 0.54 0.51 0.76 1.74 -16.72%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 17/08/23 25/08/22 25/08/21 27/08/20 22/08/19 24/08/18 17/08/17 -
Price 0.43 0.56 0.49 0.335 0.405 0.715 1.21 -
P/RPS 0.29 0.33 0.32 0.30 0.30 0.72 1.65 -25.14%
P/EPS 16.55 9.88 -13.79 -16.66 -16.35 26.03 29.95 -9.40%
EY 6.04 10.12 -7.25 -6.00 -6.11 3.84 3.34 10.37%
DY 0.00 1.79 0.00 0.00 0.00 1.40 0.83 -
P/NAPS 0.56 0.75 0.71 0.48 0.50 0.87 1.51 -15.23%

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