[CJCEN] YoY 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- 60.42%
YoY- 149.91%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
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 104,006 71,947 82,578 76,287 71,045 56,458 66,322 7.78%
PBT 3,880 4,707 8,037 15,504 8,342 3,929 5,104 -4.46%
Tax -1,084 -1,678 -2,602 -3,547 -3,521 -1,787 -2,306 -11.81%
NP 2,796 3,029 5,435 11,957 4,821 2,142 2,798 -0.01%
-
NP to SH 2,774 3,013 5,419 11,988 4,797 2,631 3,438 -3.51%
-
Tax Rate 27.94% 35.65% 32.38% 22.88% 42.21% 45.48% 45.18% -
Total Cost 101,210 68,918 77,143 64,330 66,224 54,316 63,524 8.06%
-
Net Worth 323,268 313,038 297,663 284,023 258,578 246,729 207,495 7.66%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 1,971 1,956 5,724 7,377 6,041 4,677 3,472 -9.00%
Div Payout % 71.06% 64.94% 105.63% 61.54% 125.94% 177.78% 101.01% -
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 323,268 313,038 297,663 284,023 258,578 246,729 207,495 7.66%
NOSH 394,229 391,298 381,619 368,861 120,831 116,933 86,818 28.66%
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 2.69% 4.21% 6.58% 15.67% 6.79% 3.79% 4.22% -
ROE 0.86% 0.96% 1.82% 4.22% 1.86% 1.07% 1.66% -
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 26.38 18.39 21.64 20.68 58.80 48.28 76.39 -16.23%
EPS 0.70 0.77 1.42 3.25 3.97 2.25 3.96 -25.07%
DPS 0.50 0.50 1.50 2.00 5.00 4.00 4.00 -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 17.50 12.11 13.90 12.84 11.96 9.50 11.16 7.78%
EPS 0.47 0.51 0.91 2.02 0.81 0.44 0.58 -3.44%
DPS 0.33 0.33 0.96 1.24 1.02 0.79 0.58 -8.96%
NAPS 0.544 0.5268 0.5009 0.478 0.4351 0.4152 0.3492 7.66%
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 2.35 7.56 3.93 4.52 4.18 3.94 2.41 -0.41%
P/EPS 88.11 180.52 59.86 28.77 61.96 84.44 46.46 11.25%
EY 1.13 0.55 1.67 3.48 1.61 1.18 2.15 -10.16%
DY 0.81 0.36 1.76 2.14 2.03 2.11 2.17 -15.13%
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 2.71 6.58 4.11 4.01 4.29 3.98 2.36 2.33%
P/EPS 101.61 157.14 62.68 25.54 63.48 85.33 45.45 14.34%
EY 0.98 0.64 1.60 3.92 1.58 1.17 2.20 -12.60%
DY 0.70 0.41 1.69 2.41 1.98 2.08 2.22 -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