[CJCEN] YoY Cumulative Quarter Result on 31-Dec-2015 [#4]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 24.11%
YoY- -4.04%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Cumulative Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 400,998 294,597 300,289 297,876 275,232 255,813 256,853 7.70%
PBT 13,622 21,113 25,594 41,003 42,439 27,209 24,861 -9.53%
Tax -3,740 -5,855 -5,342 -9,024 -9,034 -5,638 -8,475 -12.73%
NP 9,882 15,258 20,252 31,979 33,405 21,571 16,386 -8.07%
-
NP to SH 9,784 15,222 20,170 31,942 33,287 22,553 17,614 -9.33%
-
Tax Rate 27.46% 27.73% 20.87% 22.01% 21.29% 20.72% 34.09% -
Total Cost 391,116 279,339 280,037 265,897 241,827 234,242 240,467 8.44%
-
Net Worth 324,047 318,142 296,841 284,998 270,116 242,706 206,461 7.79%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 2,928 5,891 13,319 20,357 29,201 12,774 6,910 -13.32%
Div Payout % 29.93% 38.70% 66.04% 63.73% 87.73% 56.64% 39.23% -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 324,047 318,142 296,841 284,998 270,116 242,706 206,461 7.79%
NOSH 394,229 392,798 380,566 370,127 365,021 116,127 86,385 28.77%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 2.46% 5.18% 6.74% 10.74% 12.14% 8.43% 6.38% -
ROE 3.02% 4.78% 6.79% 11.21% 12.32% 9.29% 8.53% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 102.71 75.01 78.91 80.48 75.40 220.29 297.33 -16.22%
EPS 2.49 3.89 5.30 8.63 9.12 6.87 20.39 -29.55%
DPS 0.75 1.50 3.50 5.50 8.00 11.00 8.00 -32.58%
NAPS 0.83 0.81 0.78 0.77 0.74 2.09 2.39 -16.15%
Adjusted Per Share Value based on latest NOSH - 373,855
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 67.48 49.58 50.53 50.13 46.32 43.05 43.22 7.70%
EPS 1.65 2.56 3.39 5.38 5.60 3.80 2.96 -9.27%
DPS 0.49 0.99 2.24 3.43 4.91 2.15 1.16 -13.37%
NAPS 0.5453 0.5354 0.4995 0.4796 0.4546 0.4084 0.3474 7.80%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.39 1.01 0.88 0.835 0.625 2.06 1.74 -
P/RPS 0.38 1.35 1.12 1.04 0.83 0.94 0.59 -7.06%
P/EPS 15.56 26.06 16.60 9.68 6.85 10.61 8.53 10.53%
EY 6.43 3.84 6.02 10.34 14.59 9.43 11.72 -9.51%
DY 1.92 1.49 3.98 6.59 12.80 5.34 4.60 -13.54%
P/NAPS 0.47 1.25 1.13 1.08 0.84 0.99 0.73 -7.07%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 27/02/19 27/02/18 22/02/17 25/02/16 26/02/15 27/02/14 26/02/13 -
Price 0.53 0.895 0.895 0.81 0.735 2.67 1.61 -
P/RPS 0.52 1.19 1.13 1.01 0.97 1.21 0.54 -0.62%
P/EPS 21.15 23.09 16.89 9.39 8.06 13.75 7.90 17.82%
EY 4.73 4.33 5.92 10.65 12.41 7.27 12.66 -15.12%
DY 1.42 1.68 3.91 6.79 10.88 4.12 4.97 -18.83%
P/NAPS 0.64 1.10 1.15 1.05 0.99 1.28 0.67 -0.76%

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