[CJCEN] YoY TTM Result on 31-Dec-2017 [#4]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -15.42%
YoY- -24.53%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
TTM Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 635,707 491,985 400,998 294,597 300,289 297,876 275,232 14.95%
PBT -4,971 -4,553 13,622 21,113 25,594 41,003 42,439 -
Tax 6,017 -2,857 -3,740 -5,855 -5,342 -9,024 -9,034 -
NP 1,046 -7,410 9,882 15,258 20,252 31,979 33,405 -43.82%
-
NP to SH 922 -7,531 9,784 15,222 20,170 31,948 33,287 -44.96%
-
Tax Rate - - 27.46% 27.73% 20.87% 22.01% 21.29% -
Total Cost 634,661 499,395 391,116 279,339 280,037 265,897 241,827 17.42%
-
Net Worth 417,930 316,111 324,047 318,142 298,682 287,868 271,190 7.46%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - 2,947 5,884 13,298 20,348 12,148 -
Div Payout % - - 30.12% 38.66% 65.93% 63.69% 36.50% -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 417,930 316,111 324,047 318,142 298,682 287,868 271,190 7.46%
NOSH 594,229 394,229 394,229 392,798 382,926 373,855 366,473 8.38%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 0.16% -1.51% 2.46% 5.18% 6.74% 10.74% 12.14% -
ROE 0.22% -2.38% 3.02% 4.78% 6.75% 11.10% 12.27% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 108.00 126.07 102.71 75.01 78.42 79.68 75.10 6.23%
EPS 0.16 -1.93 2.51 3.88 5.27 8.55 9.08 -48.95%
DPS 0.00 0.00 0.75 1.50 3.47 5.44 3.31 -
NAPS 0.71 0.81 0.83 0.81 0.78 0.77 0.74 -0.68%
Adjusted Per Share Value based on latest NOSH - 392,798
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 106.98 82.79 67.48 49.58 50.53 50.13 46.32 14.95%
EPS 0.16 -1.27 1.65 2.56 3.39 5.38 5.60 -44.67%
DPS 0.00 0.00 0.50 0.99 2.24 3.42 2.04 -
NAPS 0.7033 0.532 0.5453 0.5354 0.5026 0.4844 0.4564 7.46%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.43 0.395 0.39 1.01 0.88 0.835 0.625 -
P/RPS 0.40 0.31 0.38 1.35 1.12 1.05 0.83 -11.44%
P/EPS 274.53 -20.47 15.56 26.06 16.71 9.77 6.88 84.75%
EY 0.36 -4.89 6.43 3.84 5.99 10.23 14.53 -45.97%
DY 0.00 0.00 1.92 1.49 3.95 6.52 5.30 -
P/NAPS 0.61 0.49 0.47 1.25 1.13 1.08 0.84 -5.18%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 25/02/21 27/02/20 27/02/19 27/02/18 22/02/17 25/02/16 26/02/15 -
Price 0.51 0.37 0.53 0.895 0.895 0.81 0.735 -
P/RPS 0.47 0.29 0.52 1.19 1.14 1.02 0.98 -11.51%
P/EPS 325.60 -19.17 21.15 23.09 16.99 9.48 8.09 85.01%
EY 0.31 -5.22 4.73 4.33 5.89 10.55 12.36 -45.86%
DY 0.00 0.00 1.42 1.68 3.88 6.72 4.51 -
P/NAPS 0.72 0.46 0.64 1.10 1.15 1.05 0.99 -5.16%

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