[CJCEN] QoQ TTM Result on 30-Sep-2016 [#3]

Stock

[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD

Announcement Date

22-Nov-2016

Admission Sponsor

Sponsor

Financial Year

31-Dec-2016

Quarter

30-Sep-2016 [#3]

Profit Trend

QoQ- -10.14%

YoY- -53.0%

Quarter Report

Q3 2016 Quarterly report.pdf

Latest QR

Upcoming QR

CJCEN's Result

CJCEN's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
TTM Result
Revenue	291,147	301,778	300,289	299,013	301,789	295,498	297,876	-1.51%
YoY %	-3.52%	0.50%	0.43%	-0.92%	2.13%	-0.80%	-	-
Horiz. %	97.74%	101.31%	100.81%	100.38%	101.31%	99.20%	100.00%	-
PBT	23,408	26,738	25,594	26,287	29,541	37,008	41,003	-31.20%
YoY %	-12.45%	4.47%	-2.64%	-11.02%	-20.18%	-9.74%	-	-
Horiz. %	57.09%	65.21%	62.42%	64.11%	72.05%	90.26%	100.00%	-
Tax	-5,185	-6,109	-5,342	-6,110	-7,116	-8,061	-9,024	-30.90%
YoY %	15.13%	-14.36%	12.57%	14.14%	11.72%	10.67%	-	-
Horiz. %	57.46%	67.70%	59.20%	67.71%	78.86%	89.33%	100.00%	-
NP	18,223	20,629	20,252	20,177	22,425	28,947	31,979	-31.28%
YoY %	-11.66%	1.86%	0.37%	-10.02%	-22.53%	-9.48%	-	-
Horiz. %	56.98%	64.51%	63.33%	63.09%	70.12%	90.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	18,147	20,553	20,170	20,102	22,370	28,939	31,948	-31.43%
YoY %	-11.71%	1.90%	0.34%	-10.14%	-22.70%	-9.42%	-	-
Horiz. %	56.80%	64.33%	63.13%	62.92%	70.02%	90.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.15%	22.85%	20.87%	23.24%	24.09%	21.78%	22.01%	-
YoY %	-3.06%	9.49%	-10.20%	-3.53%	10.61%	-1.04%	-	-
Horiz. %	100.64%	103.82%	94.82%	105.59%	109.45%	98.96%	100.00%	-
Total Cost	272,924	281,149	280,037	278,836	279,364	266,551	265,897	1.75%
YoY %	-2.93%	0.40%	0.43%	-0.19%	4.81%	0.25%	-	-
Horiz. %	102.64%	105.74%	105.32%	104.87%	105.06%	100.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	313,038	306,330	298,682	293,846	297,663	296,349	287,868	5.75%
YoY %	2.19%	2.56%	1.65%	-1.28%	0.44%	2.95%	-	-
Horiz. %	108.74%	106.41%	103.76%	102.08%	103.40%	102.95%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Dividend
Div	5,779	9,547	13,298	15,122	18,783	20,436	20,348	-56.82%
YoY %	-39.47%	-28.21%	-12.06%	-19.49%	-8.09%	0.43%	-	-
Horiz. %	28.40%	46.92%	65.35%	74.32%	92.31%	100.43%	100.00%	-
Div Payout %	31.85%	46.45%	65.93%	75.23%	83.97%	70.62%	63.69%	-
YoY %	-31.43%	-29.55%	-12.36%	-10.41%	18.90%	10.88%	-	-
Horiz. %	50.01%	72.93%	103.52%	118.12%	131.84%	110.88%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Equity
Net Worth	313,038	306,330	298,682	293,846	297,663	296,349	287,868	5.75%
YoY %	2.19%	2.56%	1.65%	-1.28%	0.44%	2.95%	-	-
Horiz. %	108.74%	106.41%	103.76%	102.08%	103.40%	102.95%	100.00%	-
NOSH	391,298	387,760	382,926	381,619	381,619	375,126	373,855	3.08%
YoY %	0.91%	1.26%	0.34%	0.00%	1.73%	0.34%	-	-
Horiz. %	104.67%	103.72%	102.43%	102.08%	102.08%	100.34%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Ratio Analysis
NP Margin	6.26%	6.84%	6.74%	6.75%	7.43%	9.80%	10.74%	-
YoY %	-8.48%	1.48%	-0.15%	-9.15%	-24.18%	-8.75%	-	-
Horiz. %	58.29%	63.69%	62.76%	62.85%	69.18%	91.25%	100.00%	-
ROE	5.80%	6.71%	6.75%	6.84%	7.52%	9.77%	11.10%	-
YoY %	-13.56%	-0.59%	-1.32%	-9.04%	-23.03%	-11.98%	-	-
Horiz. %	52.25%	60.45%	60.81%	61.62%	67.75%	88.02%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Per Share
RPS	74.41	77.83	78.42	78.35	79.08	78.77	79.68	-4.46%
YoY %	-4.39%	-0.75%	0.09%	-0.92%	0.39%	-1.14%	-	-
Horiz. %	93.39%	97.68%	98.42%	98.33%	99.25%	98.86%	100.00%	-
EPS	4.64	5.30	5.27	5.27	5.86	7.71	8.55	-33.49%
YoY %	-12.45%	0.57%	0.00%	-10.07%	-23.99%	-9.82%	-	-
Horiz. %	54.27%	61.99%	61.64%	61.64%	68.54%	90.18%	100.00%	-
DPS	1.48	2.50	3.47	3.96	4.92	5.50	5.44	-58.04%
YoY %	-40.80%	-27.95%	-12.37%	-19.51%	-10.55%	1.10%	-	-
Horiz. %	27.21%	45.96%	63.79%	72.79%	90.44%	101.10%	100.00%	-
NAPS	0.80	0.79	0.78	0.77	0.78	0.79	0.77	2.58%
YoY %	1.27%	1.28%	1.30%	-1.28%	-1.27%	2.60%	-	-
Horiz. %	103.90%	102.60%	101.30%	100.00%	101.30%	102.60%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Adjusted Per Share Value based on latest NOSH - 381,619
RPS	49.00	50.78	50.53	50.32	50.79	49.73	50.13	-1.50%
YoY %	-3.51%	0.49%	0.42%	-0.93%	2.13%	-0.80%	-	-
Horiz. %	97.75%	101.30%	100.80%	100.38%	101.32%	99.20%	100.00%	-
EPS	3.05	3.46	3.39	3.38	3.76	4.87	5.38	-31.52%
YoY %	-11.85%	2.06%	0.30%	-10.11%	-22.79%	-9.48%	-	-
Horiz. %	56.69%	64.31%	63.01%	62.83%	69.89%	90.52%	100.00%	-
DPS	0.97	1.61	2.24	2.54	3.16	3.44	3.42	-56.86%
YoY %	-39.75%	-28.12%	-11.81%	-19.62%	-8.14%	0.58%	-	-
Horiz. %	28.36%	47.08%	65.50%	74.27%	92.40%	100.58%	100.00%	-
NAPS	0.5268	0.5155	0.5026	0.4945	0.5009	0.4987	0.4844	5.75%
YoY %	2.19%	2.57%	1.64%	-1.28%	0.44%	2.95%	-	-
Horiz. %	108.75%	106.42%	103.76%	102.09%	103.41%	102.95%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/17	31/03/17	30/12/16	30/09/16	30/06/16	31/03/16	31/12/15	-
Price	1.39	1.00	0.88	0.915	0.85	0.90	0.835	-
P/RPS	1.87	1.28	1.12	1.17	1.07	1.14	1.05	46.97%
YoY %	46.09%	14.29%	-4.27%	9.35%	-6.14%	8.57%	-	-
Horiz. %	178.10%	121.90%	106.67%	111.43%	101.90%	108.57%	100.00%	-
P/EPS	29.97	18.87	16.71	17.37	14.50	11.67	9.77	111.26%
YoY %	58.82%	12.93%	-3.80%	19.79%	24.25%	19.45%	-	-
Horiz. %	306.76%	193.14%	171.03%	177.79%	148.41%	119.45%	100.00%	-
EY	3.34	5.30	5.99	5.76	6.90	8.57	10.23	-52.61%
YoY %	-36.98%	-11.52%	3.99%	-16.52%	-19.49%	-16.23%	-	-
Horiz. %	32.65%	51.81%	58.55%	56.30%	67.45%	83.77%	100.00%	-
DY	1.06	2.50	3.95	4.33	5.79	6.11	6.52	-70.24%
YoY %	-57.60%	-36.71%	-8.78%	-25.22%	-5.24%	-6.29%	-	-
Horiz. %	16.26%	38.34%	60.58%	66.41%	88.80%	93.71%	100.00%	-
P/NAPS	1.74	1.27	1.13	1.19	1.09	1.14	1.08	37.47%
YoY %	37.01%	12.39%	-5.04%	9.17%	-4.39%	5.56%	-	-
Horiz. %	161.11%	117.59%	104.63%	110.19%	100.93%	105.56%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Price Multiplier on Announcement Date
Date	17/08/17	18/05/17	22/02/17	22/11/16	23/08/16	16/05/16	25/02/16	-
Price	1.21	1.19	0.895	0.915	0.89	0.84	0.81	-
P/RPS	1.63	1.53	1.14	1.17	1.13	1.07	1.02	36.72%
YoY %	6.54%	34.21%	-2.56%	3.54%	5.61%	4.90%	-	-
Horiz. %	159.80%	150.00%	111.76%	114.71%	110.78%	104.90%	100.00%	-
P/EPS	26.09	22.45	16.99	17.37	15.18	10.89	9.48	96.50%
YoY %	16.21%	32.14%	-2.19%	14.43%	39.39%	14.87%	-	-
Horiz. %	275.21%	236.81%	179.22%	183.23%	160.13%	114.87%	100.00%	-
EY	3.83	4.45	5.89	5.76	6.59	9.18	10.55	-49.14%
YoY %	-13.93%	-24.45%	2.26%	-12.59%	-28.21%	-12.99%	-	-
Horiz. %	36.30%	42.18%	55.83%	54.60%	62.46%	87.01%	100.00%	-
DY	1.22	2.10	3.88	4.33	5.53	6.55	6.72	-67.97%
YoY %	-41.90%	-45.88%	-10.39%	-21.70%	-15.57%	-2.53%	-	-
Horiz. %	18.15%	31.25%	57.74%	64.43%	82.29%	97.47%	100.00%	-
P/NAPS	1.51	1.51	1.15	1.19	1.14	1.06	1.05	27.43%
YoY %	0.00%	31.30%	-3.36%	4.39%	7.55%	0.95%	-	-
Horiz. %	143.81%	143.81%	109.52%	113.33%	108.57%	100.95%	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