[CJCEN] QoQ 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

Quarterly Report Q3 2015.pdf

Latest QR

Upcoming QR

CJCEN's Result

CJCEN's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Cumulative Result
Revenue	152,117	69,539	297,876	224,528	148,204	71,917	275,232	-32.67%
YoY %	118.75%	-76.66%	32.67%	51.50%	106.08%	-73.87%	-	-
Horiz. %	55.27%	25.27%	108.23%	81.58%	53.85%	26.13%	100.00%	-
PBT	13,714	5,677	41,003	33,693	25,176	9,672	42,439	-52.94%
YoY %	141.57%	-86.15%	21.70%	33.83%	160.30%	-77.21%	-	-
Horiz. %	32.31%	13.38%	96.62%	79.39%	59.32%	22.79%	100.00%	-
Tax	-3,802	-1,200	-9,024	-7,941	-5,710	-2,163	-9,034	-43.87%
YoY %	-216.83%	86.70%	-13.64%	-39.07%	-163.99%	76.06%	-	-
Horiz. %	42.09%	13.28%	99.89%	87.90%	63.21%	23.94%	100.00%	-
NP	9,912	4,477	31,979	25,752	19,466	7,509	33,405	-55.54%
YoY %	121.40%	-86.00%	24.18%	32.29%	159.24%	-77.52%	-	-
Horiz. %	29.67%	13.40%	95.73%	77.09%	58.27%	22.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	9,883	4,464	31,942	25,736	19,461	7,473	33,287	-55.52%
YoY %	121.39%	-86.02%	24.11%	32.24%	160.42%	-77.55%	-	-
Horiz. %	29.69%	13.41%	95.96%	77.32%	58.46%	22.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.72%	21.14%	22.01%	23.57%	22.68%	22.36%	21.29%	-
YoY %	31.13%	-3.95%	-6.62%	3.92%	1.43%	5.03%	-	-
Horiz. %	130.20%	99.30%	103.38%	110.71%	106.53%	105.03%	100.00%	-
Total Cost	142,205	65,062	265,897	198,776	128,738	64,408	241,827	-29.83%
YoY %	118.57%	-75.53%	33.77%	54.40%	99.88%	-73.37%	-	-
Horiz. %	58.80%	26.90%	109.95%	82.20%	53.24%	26.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	294,226	296,349	284,998	283,907	282,735	278,405	270,116	5.87%
YoY %	-0.72%	3.98%	0.38%	0.41%	1.56%	3.07%	-	-
Horiz. %	108.93%	109.71%	105.51%	105.11%	104.67%	103.07%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Dividend
Div	9,430	3,751	20,357	16,591	11,015	3,663	29,201	-52.96%
YoY %	151.40%	-81.57%	22.70%	50.62%	200.71%	-87.46%	-	-
Horiz. %	32.29%	12.85%	69.71%	56.82%	37.72%	12.54%	100.00%	-
Div Payout %	95.42%	84.03%	63.73%	64.47%	56.60%	49.02%	87.73%	-
YoY %	13.55%	31.85%	-1.15%	13.90%	15.46%	-44.12%	-	-
Horiz. %	108.77%	95.78%	72.64%	73.49%	64.52%	55.88%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Equity
Net Worth	294,226	296,349	284,998	283,907	282,735	278,405	270,116	5.87%
YoY %	-0.72%	3.98%	0.38%	0.41%	1.56%	3.07%	-	-
Horiz. %	108.93%	109.71%	105.51%	105.11%	104.67%	103.07%	100.00%	-
NOSH	377,213	375,126	370,127	368,710	367,188	366,323	365,021	2.21%
YoY %	0.56%	1.35%	0.38%	0.41%	0.24%	0.36%	-	-
Horiz. %	103.34%	102.77%	101.40%	101.01%	100.59%	100.36%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Ratio Analysis
NP Margin	6.52%	6.44%	10.74%	11.47%	13.13%	10.44%	12.14%	-
YoY %	1.24%	-40.04%	-6.36%	-12.64%	25.77%	-14.00%	-	-
Horiz. %	53.71%	53.05%	88.47%	94.48%	108.15%	86.00%	100.00%	-
ROE	3.36%	1.51%	11.21%	9.06%	6.88%	2.68%	12.32%	-
YoY %	122.52%	-86.53%	23.73%	31.69%	156.72%	-78.25%	-	-
Horiz. %	27.27%	12.26%	90.99%	73.54%	55.84%	21.75%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Per Share
RPS	40.33	18.54	80.48	60.90	40.36	19.63	75.40	-34.13%
YoY %	117.53%	-76.96%	32.15%	50.89%	105.60%	-73.97%	-	-
Horiz. %	53.49%	24.59%	106.74%	80.77%	53.53%	26.03%	100.00%	-
EPS	2.62	1.19	8.63	6.98	5.30	2.04	9.12	-56.49%
YoY %	120.17%	-86.21%	23.64%	31.70%	159.80%	-77.63%	-	-
Horiz. %	28.73%	13.05%	94.63%	76.54%	58.11%	22.37%	100.00%	-
DPS	2.50	1.00	5.50	4.50	3.00	1.00	8.00	-53.98%
YoY %	150.00%	-81.82%	22.22%	50.00%	200.00%	-87.50%	-	-
Horiz. %	31.25%	12.50%	68.75%	56.25%	37.50%	12.50%	100.00%	-
NAPS	0.78	0.79	0.77	0.77	0.77	0.76	0.74	3.57%
YoY %	-1.27%	2.60%	0.00%	0.00%	1.32%	2.70%	-	-
Horiz. %	105.41%	106.76%	104.05%	104.05%	104.05%	102.70%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Adjusted Per Share Value based on latest NOSH - 371,301
RPS	25.60	11.70	50.13	37.78	24.94	12.10	46.32	-32.67%
YoY %	118.80%	-76.66%	32.69%	51.48%	106.12%	-73.88%	-	-
Horiz. %	55.27%	25.26%	108.23%	81.56%	53.84%	26.12%	100.00%	-
EPS	1.66	0.75	5.38	4.33	3.27	1.26	5.60	-55.57%
YoY %	121.33%	-86.06%	24.25%	32.42%	159.52%	-77.50%	-	-
Horiz. %	29.64%	13.39%	96.07%	77.32%	58.39%	22.50%	100.00%	-
DPS	1.59	0.63	3.43	2.79	1.85	0.62	4.91	-52.87%
YoY %	152.38%	-81.63%	22.94%	50.81%	198.39%	-87.37%	-	-
Horiz. %	32.38%	12.83%	69.86%	56.82%	37.68%	12.63%	100.00%	-
NAPS	0.4951	0.4987	0.4796	0.4778	0.4758	0.4685	0.4546	5.85%
YoY %	-0.72%	3.98%	0.38%	0.42%	1.56%	3.06%	-	-
Horiz. %	108.91%	109.70%	105.50%	105.10%	104.66%	103.06%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	-
Price	0.85	0.90	0.835	0.805	0.935	0.72	0.625	-
P/RPS	2.11	4.86	1.04	1.32	2.32	3.67	0.83	86.37%
YoY %	-56.58%	367.31%	-21.21%	-43.10%	-36.78%	342.17%	-	-
Horiz. %	254.22%	585.54%	125.30%	159.04%	279.52%	442.17%	100.00%	-
P/EPS	32.44	75.63	9.68	11.53	17.64	35.29	6.85	182.27%
YoY %	-57.11%	681.30%	-16.05%	-34.64%	-50.01%	415.18%	-	-
Horiz. %	473.58%	1,104.09%	141.31%	168.32%	257.52%	515.18%	100.00%	-
EY	3.08	1.32	10.34	8.67	5.67	2.83	14.59	-64.57%
YoY %	133.33%	-87.23%	19.26%	52.91%	100.35%	-80.60%	-	-
Horiz. %	21.11%	9.05%	70.87%	59.42%	38.86%	19.40%	100.00%	-
DY	2.94	1.11	6.59	5.59	3.21	1.39	12.80	-62.52%
YoY %	164.86%	-83.16%	17.89%	74.14%	130.94%	-89.14%	-	-
Horiz. %	22.97%	8.67%	51.48%	43.67%	25.08%	10.86%	100.00%	-
P/NAPS	1.09	1.14	1.08	1.05	1.21	0.95	0.84	18.98%
YoY %	-4.39%	5.56%	2.86%	-13.22%	27.37%	13.10%	-	-
Horiz. %	129.76%	135.71%	128.57%	125.00%	144.05%	113.10%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Price Multiplier on Announcement Date
Date	23/08/16	16/05/16	25/02/16	23/11/15	17/08/15	14/05/15	26/02/15	-
Price	0.89	0.84	0.81	0.825	0.83	0.845	0.735	-
P/RPS	2.21	4.53	1.01	1.35	2.06	4.30	0.97	73.23%
YoY %	-51.21%	348.51%	-25.19%	-34.47%	-52.09%	343.30%	-	-
Horiz. %	227.84%	467.01%	104.12%	139.18%	212.37%	443.30%	100.00%	-
P/EPS	33.97	70.59	9.39	11.82	15.66	41.42	8.06	161.14%
YoY %	-51.88%	651.76%	-20.56%	-24.52%	-62.19%	413.90%	-	-
Horiz. %	421.46%	875.81%	116.50%	146.65%	194.29%	513.90%	100.00%	-
EY	2.94	1.42	10.65	8.46	6.39	2.41	12.41	-61.74%
YoY %	107.04%	-86.67%	25.89%	32.39%	165.15%	-80.58%	-	-
Horiz. %	23.69%	11.44%	85.82%	68.17%	51.49%	19.42%	100.00%	-
DY	2.81	1.19	6.79	5.45	3.61	1.18	10.88	-59.47%
YoY %	136.13%	-82.47%	24.59%	50.97%	205.93%	-89.15%	-	-
Horiz. %	25.83%	10.94%	62.41%	50.09%	33.18%	10.85%	100.00%	-
P/NAPS	1.14	1.06	1.05	1.07	1.08	1.11	0.99	9.87%
YoY %	7.55%	0.95%	-1.87%	-0.93%	-2.70%	12.12%	-	-
Horiz. %	115.15%	107.07%	106.06%	108.08%	109.09%	112.12%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos