[CJCEN] YoY Cumulative Quarter Result on 30-Sep-2015 [#3]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
23-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 32.24%
YoY- 58.39%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 313,069 215,497 225,665 224,528 209,545 181,812 192,749 8.41%
PBT 12,737 16,994 18,977 33,693 24,028 17,271 16,897 -4.59%
Tax -3,527 -5,244 -5,027 -7,941 -7,703 -5,533 -6,250 -9.09%
NP 9,210 11,750 13,950 25,752 16,325 11,738 10,647 -2.38%
-
NP to SH 9,136 11,718 13,890 25,736 16,249 12,677 11,704 -4.04%
-
Tax Rate 27.69% 30.86% 26.49% 23.57% 32.06% 32.04% 36.99% -
Total Cost 303,859 203,747 211,715 198,776 193,220 170,074 182,102 8.90%
-
Net Worth 324,227 312,480 292,221 283,907 260,032 247,803 206,290 7.82%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 1,976 1,953 11,385 16,591 8,545 8,030 3,409 -8.68%
Div Payout % 21.64% 16.67% 81.97% 64.47% 52.59% 63.35% 29.13% -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 324,227 312,480 292,221 283,907 260,032 247,803 206,290 7.82%
NOSH 394,229 390,600 379,508 368,710 122,081 114,723 85,243 29.06%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 2.94% 5.45% 6.18% 11.47% 7.79% 6.46% 5.52% -
ROE 2.82% 3.75% 4.75% 9.06% 6.25% 5.12% 5.67% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 79.18 55.17 59.46 60.90 171.64 158.48 226.11 -16.03%
EPS 2.32 3.00 3.66 6.98 13.31 11.05 13.73 -25.63%
DPS 0.50 0.50 3.00 4.50 7.00 7.00 4.00 -29.27%
NAPS 0.82 0.80 0.77 0.77 2.13 2.16 2.42 -16.49%
Adjusted Per Share Value based on latest NOSH - 371,301
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 52.68 36.26 37.98 37.78 35.26 30.60 32.44 8.41%
EPS 1.54 1.97 2.34 4.33 2.73 2.13 1.97 -4.01%
DPS 0.33 0.33 1.92 2.79 1.44 1.35 0.57 -8.70%
NAPS 0.5456 0.5259 0.4918 0.4778 0.4376 0.417 0.3472 7.82%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.65 1.12 0.915 0.805 2.41 1.74 1.79 -
P/RPS 0.82 2.03 1.54 1.32 1.40 1.10 0.79 0.62%
P/EPS 28.13 37.33 25.00 11.53 18.11 15.75 13.04 13.66%
EY 3.55 2.68 4.00 8.67 5.52 6.35 7.67 -12.04%
DY 0.77 0.45 3.28 5.59 2.90 4.02 2.23 -16.23%
P/NAPS 0.79 1.40 1.19 1.05 1.13 0.81 0.74 1.09%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 15/11/18 17/11/17 22/11/16 23/11/15 20/11/14 14/11/13 08/11/12 -
Price 0.52 1.10 0.915 0.825 0.685 2.02 1.90 -
P/RPS 0.66 1.99 1.54 1.35 0.40 1.27 0.84 -3.93%
P/EPS 22.51 36.67 25.00 11.82 5.15 18.28 13.84 8.44%
EY 4.44 2.73 4.00 8.46 19.43 5.47 7.23 -7.80%
DY 0.96 0.45 3.28 5.45 10.22 3.47 2.11 -12.29%
P/NAPS 0.63 1.38 1.19 1.07 0.32 0.94 0.79 -3.69%

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