[CJCEN] QoQ TTM Result on 31-Dec-2015 [#4]

Stock

[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD

Announcement Date

25-Feb-2016

Admission Sponsor

Sponsor

Financial Year

31-Dec-2015

Quarter

31-Dec-2015 [#4]

Profit Trend

QoQ- -25.31%

YoY- -4.02%

Quarter Report

Century - Quarterly Report Q4 2015.pdf

Latest QR

Upcoming QR

CJCEN's Result

CJCEN's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
TTM Result
Revenue	299,013	301,789	295,498	297,876	290,215	283,324	278,082	4.94%
YoY %	-0.92%	2.13%	-0.80%	2.64%	2.43%	1.89%	-	-
Horiz. %	107.53%	108.53%	106.26%	107.12%	104.36%	101.89%	100.00%	-
PBT	26,287	29,541	37,008	41,003	52,104	50,816	43,654	-28.62%
YoY %	-11.02%	-20.18%	-9.74%	-21.31%	2.53%	16.41%	-	-
Horiz. %	60.22%	67.67%	84.78%	93.93%	119.36%	116.41%	100.00%	-
Tax	-6,110	-7,116	-8,061	-9,024	-9,272	-9,129	-9,103	-23.28%
YoY %	14.14%	11.72%	10.67%	2.67%	-1.57%	-0.29%	-	-
Horiz. %	67.12%	78.17%	88.55%	99.13%	101.86%	100.29%	100.00%	-
NP	20,177	22,425	28,947	31,979	42,832	41,687	34,551	-30.06%
YoY %	-10.02%	-22.53%	-9.48%	-25.34%	2.75%	20.65%	-	-
Horiz. %	58.40%	64.90%	83.78%	92.56%	123.97%	120.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	20,102	22,370	28,939	31,948	42,774	41,627	34,436	-30.08%
YoY %	-10.14%	-22.70%	-9.42%	-25.31%	2.76%	20.88%	-	-
Horiz. %	58.37%	64.96%	84.04%	92.78%	124.21%	120.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.24%	24.09%	21.78%	22.01%	17.80%	17.96%	20.85%	-
YoY %	-3.53%	10.61%	-1.04%	23.65%	-0.89%	-13.86%	-	-
Horiz. %	111.46%	115.54%	104.46%	105.56%	85.37%	86.14%	100.00%	-
Total Cost	278,836	279,364	266,551	265,897	247,383	241,637	243,531	9.41%
YoY %	-0.19%	4.81%	0.25%	7.48%	2.38%	-0.78%	-	-
Horiz. %	114.50%	114.71%	109.45%	109.18%	101.58%	99.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	293,846	297,663	296,349	287,868	285,902	284,023	278,405	3.65%
YoY %	-1.28%	0.44%	2.95%	0.69%	0.66%	2.02%	-	-
Horiz. %	105.55%	106.92%	106.45%	103.40%	102.69%	102.02%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Dividend
Div	15,122	18,783	20,436	20,348	20,274	17,147	15,811	-2.91%
YoY %	-19.49%	-8.09%	0.43%	0.36%	18.24%	8.45%	-	-
Horiz. %	95.64%	118.80%	129.25%	128.70%	128.23%	108.45%	100.00%	-
Div Payout %	75.23%	83.97%	70.62%	63.69%	47.40%	41.19%	45.92%	-
YoY %	-10.41%	18.90%	10.88%	34.37%	15.08%	-10.30%	-	-
Horiz. %	163.83%	182.86%	153.79%	138.70%	103.22%	89.70%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Equity
Net Worth	293,846	297,663	296,349	287,868	285,902	284,023	278,405	3.65%
YoY %	-1.28%	0.44%	2.95%	0.69%	0.66%	2.02%	-	-
Horiz. %	105.55%	106.92%	106.45%	103.40%	102.69%	102.02%	100.00%	-
NOSH	381,619	381,619	375,126	373,855	371,301	368,861	366,323	2.75%
YoY %	0.00%	1.73%	0.34%	0.69%	0.66%	0.69%	-	-
Horiz. %	104.18%	104.18%	102.40%	102.06%	101.36%	100.69%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Ratio Analysis
NP Margin	6.75%	7.43%	9.80%	10.74%	14.76%	14.71%	12.42%	-
YoY %	-9.15%	-24.18%	-8.75%	-27.24%	0.34%	18.44%	-	-
Horiz. %	54.35%	59.82%	78.90%	86.47%	118.84%	118.44%	100.00%	-
ROE	6.84%	7.52%	9.77%	11.10%	14.96%	14.66%	12.37%	-
YoY %	-9.04%	-23.03%	-11.98%	-25.80%	2.05%	18.51%	-	-
Horiz. %	55.30%	60.79%	78.98%	89.73%	120.94%	118.51%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Per Share
RPS	78.35	79.08	78.77	79.68	78.16	76.81	75.91	2.12%
YoY %	-0.92%	0.39%	-1.14%	1.94%	1.76%	1.19%	-	-
Horiz. %	103.21%	104.18%	103.77%	104.97%	102.96%	101.19%	100.00%	-
EPS	5.27	5.86	7.71	8.55	11.52	11.29	9.40	-31.93%
YoY %	-10.07%	-23.99%	-9.82%	-25.78%	2.04%	20.11%	-	-
Horiz. %	56.06%	62.34%	82.02%	90.96%	122.55%	120.11%	100.00%	-
DPS	3.96	4.92	5.50	5.44	5.50	4.65	4.32	-5.62%
YoY %	-19.51%	-10.55%	1.10%	-1.09%	18.28%	7.64%	-	-
Horiz. %	91.67%	113.89%	127.31%	125.93%	127.31%	107.64%	100.00%	-
NAPS	0.77	0.78	0.79	0.77	0.77	0.77	0.76	0.87%
YoY %	-1.28%	-1.27%	2.60%	0.00%	0.00%	1.32%	-	-
Horiz. %	101.32%	102.63%	103.95%	101.32%	101.32%	101.32%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Adjusted Per Share Value based on latest NOSH - 373,855
RPS	50.32	50.79	49.73	50.13	48.84	47.68	46.80	4.93%
YoY %	-0.93%	2.13%	-0.80%	2.64%	2.43%	1.88%	-	-
Horiz. %	107.52%	108.53%	106.26%	107.12%	104.36%	101.88%	100.00%	-
EPS	3.38	3.76	4.87	5.38	7.20	7.01	5.80	-30.16%
YoY %	-10.11%	-22.79%	-9.48%	-25.28%	2.71%	20.86%	-	-
Horiz. %	58.28%	64.83%	83.97%	92.76%	124.14%	120.86%	100.00%	-
DPS	2.54	3.16	3.44	3.42	3.41	2.89	2.66	-3.02%
YoY %	-19.62%	-8.14%	0.58%	0.29%	17.99%	8.65%	-	-
Horiz. %	95.49%	118.80%	129.32%	128.57%	128.20%	108.65%	100.00%	-
NAPS	0.4945	0.5009	0.4987	0.4844	0.4811	0.478	0.4685	3.65%
YoY %	-1.28%	0.44%	2.95%	0.69%	0.65%	2.03%	-	-
Horiz. %	105.55%	106.92%	106.45%	103.39%	102.69%	102.03%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	-
Price	0.915	0.85	0.90	0.835	0.805	0.935	0.72	-
P/RPS	1.17	1.07	1.14	1.05	1.03	1.22	0.95	14.85%
YoY %	9.35%	-6.14%	8.57%	1.94%	-15.57%	28.42%	-	-
Horiz. %	123.16%	112.63%	120.00%	110.53%	108.42%	128.42%	100.00%	-
P/EPS	17.37	14.50	11.67	9.77	6.99	8.29	7.66	72.34%
YoY %	19.79%	24.25%	19.45%	39.77%	-15.68%	8.22%	-	-
Horiz. %	226.76%	189.30%	152.35%	127.55%	91.25%	108.22%	100.00%	-
EY	5.76	6.90	8.57	10.23	14.31	12.07	13.06	-41.97%
YoY %	-16.52%	-19.49%	-16.23%	-28.51%	18.56%	-7.58%	-	-
Horiz. %	44.10%	52.83%	65.62%	78.33%	109.57%	92.42%	100.00%	-
DY	4.33	5.79	6.11	6.52	6.83	4.97	5.99	-19.40%
YoY %	-25.22%	-5.24%	-6.29%	-4.54%	37.42%	-17.03%	-	-
Horiz. %	72.29%	96.66%	102.00%	108.85%	114.02%	82.97%	100.00%	-
P/NAPS	1.19	1.09	1.14	1.08	1.05	1.21	0.95	16.15%
YoY %	9.17%	-4.39%	5.56%	2.86%	-13.22%	27.37%	-	-
Horiz. %	125.26%	114.74%	120.00%	113.68%	110.53%	127.37%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Price Multiplier on Announcement Date
Date	22/11/16	23/08/16	16/05/16	25/02/16	23/11/15	17/08/15	14/05/15	-
Price	0.915	0.89	0.84	0.81	0.825	0.83	0.845	-
P/RPS	1.17	1.13	1.07	1.02	1.06	1.08	1.11	3.56%
YoY %	3.54%	5.61%	4.90%	-3.77%	-1.85%	-2.70%	-	-
Horiz. %	105.41%	101.80%	96.40%	91.89%	95.50%	97.30%	100.00%	-
P/EPS	17.37	15.18	10.89	9.48	7.16	7.35	8.99	54.94%
YoY %	14.43%	39.39%	14.87%	32.40%	-2.59%	-18.24%	-	-
Horiz. %	193.21%	168.85%	121.13%	105.45%	79.64%	81.76%	100.00%	-
EY	5.76	6.59	9.18	10.55	13.96	13.60	11.12	-35.42%
YoY %	-12.59%	-28.21%	-12.99%	-24.43%	2.65%	22.30%	-	-
Horiz. %	51.80%	59.26%	82.55%	94.87%	125.54%	122.30%	100.00%	-
DY	4.33	5.53	6.55	6.72	6.67	5.60	5.11	-10.42%
YoY %	-21.70%	-15.57%	-2.53%	0.75%	19.11%	9.59%	-	-
Horiz. %	84.74%	108.22%	128.18%	131.51%	130.53%	109.59%	100.00%	-
P/NAPS	1.19	1.14	1.06	1.05	1.07	1.08	1.11	4.73%
YoY %	4.39%	7.55%	0.95%	-1.87%	-0.93%	-2.70%	-	-
Horiz. %	107.21%	102.70%	95.50%	94.59%	96.40%	97.30%	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