[CJCEN] YoY Annualized Quarter 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- 696.45%
YoY- 629.07%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 736,514 930,396 843,022 635,707 491,985 400,998 294,597 16.49%
PBT 16,279 37,540 28,849 -4,971 -4,553 13,622 21,113 -4.23%
Tax -4,476 -9,377 -22,142 6,017 -2,857 -3,740 -5,855 -4.37%
NP 11,803 28,163 6,707 1,046 -7,410 9,882 15,258 -4.18%
-
NP to SH 11,742 28,151 6,722 922 -7,531 9,784 15,222 -4.23%
-
Tax Rate 27.50% 24.98% 76.75% - - 27.46% 27.73% -
Total Cost 724,711 902,233 836,315 634,661 499,395 391,116 279,339 17.21%
-
Net Worth 448,052 442,243 422,478 417,930 316,111 324,047 318,142 5.87%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - 8,728 - - - 2,928 5,891 -
Div Payout % - 31.01% - - - 29.93% 38.70% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 448,052 442,243 422,478 417,930 316,111 324,047 318,142 5.87%
NOSH 594,229 594,229 594,229 594,229 394,229 394,229 392,798 7.13%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 1.60% 3.03% 0.80% 0.16% -1.51% 2.46% 5.18% -
ROE 2.62% 6.37% 1.59% 0.22% -2.38% 3.02% 4.78% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 126.57 159.89 143.67 108.00 126.07 102.71 75.01 9.10%
EPS 2.02 4.83 1.15 0.19 -1.93 2.49 3.89 -10.34%
DPS 0.00 1.50 0.00 0.00 0.00 0.75 1.50 -
NAPS 0.77 0.76 0.72 0.71 0.81 0.83 0.81 -0.84%
Adjusted Per Share Value based on latest NOSH - 594,229
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 123.94 156.57 141.87 106.98 82.79 67.48 49.58 16.48%
EPS 1.98 4.74 1.13 0.16 -1.27 1.65 2.56 -4.18%
DPS 0.00 1.47 0.00 0.00 0.00 0.49 0.99 -
NAPS 0.754 0.7442 0.711 0.7033 0.532 0.5453 0.5354 5.86%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.375 0.485 0.555 0.43 0.395 0.39 1.01 -
P/RPS 0.30 0.30 0.39 0.40 0.31 0.38 1.35 -22.16%
P/EPS 18.58 10.03 48.45 274.53 -20.47 15.56 26.06 -5.48%
EY 5.38 9.97 2.06 0.36 -4.89 6.43 3.84 5.77%
DY 0.00 3.09 0.00 0.00 0.00 1.92 1.49 -
P/NAPS 0.49 0.64 0.77 0.61 0.49 0.47 1.25 -14.44%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 23/02/24 24/02/23 24/02/22 25/02/21 27/02/20 27/02/19 27/02/18 -
Price 0.375 0.475 0.57 0.51 0.37 0.53 0.895 -
P/RPS 0.30 0.30 0.40 0.47 0.29 0.52 1.19 -20.51%
P/EPS 18.58 9.82 49.76 325.60 -19.17 21.15 23.09 -3.55%
EY 5.38 10.18 2.01 0.31 -5.22 4.73 4.33 3.68%
DY 0.00 3.16 0.00 0.00 0.00 1.42 1.68 -
P/NAPS 0.49 0.63 0.79 0.72 0.46 0.64 1.10 -12.60%

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