[CJCEN] YoY TTM Result on 31-Mar-2022 [#1]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
26-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 172.37%
YoY- 721.03%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
TTM Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 907,184 865,914 760,635 474,313 435,361 316,302 301,778 20.12%
PBT 29,628 43,095 -3,365 -6,941 8,899 17,940 26,738 1.72%
Tax -7,041 -24,847 5,740 -2,222 -3,447 -4,877 -6,109 2.39%
NP 22,587 18,248 2,375 -9,163 5,452 13,063 20,629 1.52%
-
NP to SH 22,549 18,309 2,230 -9,282 5,346 13,016 20,553 1.55%
-
Tax Rate 23.76% 57.66% - - 38.73% 27.19% 22.85% -
Total Cost 884,597 847,666 758,260 483,476 429,909 303,239 281,149 21.04%
-
Net Worth 442,233 433,058 410,963 312,208 320,014 322,936 306,330 6.30%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div 8,736 - - - 2,947 5,884 9,547 -1.46%
Div Payout % 38.74% - - - 55.13% 45.21% 46.45% -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 442,233 433,058 410,963 312,208 320,014 322,936 306,330 6.30%
NOSH 594,229 594,229 594,229 394,229 394,229 394,229 387,760 7.37%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 2.49% 2.11% 0.31% -1.93% 1.25% 4.13% 6.84% -
ROE 5.10% 4.23% 0.54% -2.97% 1.67% 4.03% 6.71% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 155.90 147.97 129.56 121.54 111.56 80.32 77.83 12.26%
EPS 3.88 3.13 0.38 -2.38 1.37 3.31 5.30 -5.06%
DPS 1.50 0.00 0.00 0.00 0.75 1.50 2.50 -8.15%
NAPS 0.76 0.74 0.70 0.80 0.82 0.82 0.79 -0.64%
Adjusted Per Share Value based on latest NOSH - 594,229
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 152.67 145.72 128.00 79.82 73.26 53.23 50.78 20.12%
EPS 3.79 3.08 0.38 -1.56 0.90 2.19 3.46 1.52%
DPS 1.47 0.00 0.00 0.00 0.50 0.99 1.61 -1.50%
NAPS 0.7442 0.7288 0.6916 0.5254 0.5385 0.5435 0.5155 6.30%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.475 0.575 0.50 0.24 0.435 0.735 1.00 -
P/RPS 0.30 0.39 0.39 0.20 0.39 0.92 1.28 -21.47%
P/EPS 12.26 18.38 131.63 -10.09 31.76 22.24 18.87 -6.93%
EY 8.16 5.44 0.76 -9.91 3.15 4.50 5.30 7.45%
DY 3.16 0.00 0.00 0.00 1.72 2.04 2.50 3.98%
P/NAPS 0.63 0.78 0.71 0.30 0.53 0.90 1.27 -11.02%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 18/05/23 26/05/22 25/05/21 21/05/20 24/05/19 17/05/18 18/05/17 -
Price 0.48 0.635 0.47 0.355 0.40 0.745 1.19 -
P/RPS 0.31 0.43 0.36 0.29 0.36 0.93 1.53 -23.35%
P/EPS 12.39 20.30 123.74 -14.93 29.20 22.54 22.45 -9.42%
EY 8.07 4.93 0.81 -6.70 3.42 4.44 4.45 10.42%
DY 3.13 0.00 0.00 0.00 1.87 2.01 2.10 6.87%
P/NAPS 0.63 0.86 0.67 0.44 0.49 0.91 1.51 -13.55%

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