[CJCEN] QoQ TTM Result on 31-Mar-2017 [#1]

Stock

[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD

Announcement Date

18-May-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

31-Mar-2017 [#1]

Profit Trend

QoQ- 1.9%

YoY- -28.98%

Quarter Report

Quarterly Report Q1 2017.pdf

Latest QR

Upcoming QR

CJCEN's Result

CJCEN's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
TTM Result
Revenue	294,597	290,121	291,147	301,778	300,289	299,013	301,789	-1.59%
YoY %	1.54%	-0.35%	-3.52%	0.50%	0.43%	-0.92%	-	-
Horiz. %	97.62%	96.13%	96.47%	100.00%	99.50%	99.08%	100.00%	-
PBT	21,113	23,611	23,408	26,738	25,594	26,287	29,541	-20.01%
YoY %	-10.58%	0.87%	-12.45%	4.47%	-2.64%	-11.02%	-	-
Horiz. %	71.47%	79.93%	79.24%	90.51%	86.64%	88.98%	100.00%	-
Tax	-5,855	-5,559	-5,185	-6,109	-5,342	-6,110	-7,116	-12.16%
YoY %	-5.32%	-7.21%	15.13%	-14.36%	12.57%	14.14%	-	-
Horiz. %	82.28%	78.12%	72.86%	85.85%	75.07%	85.86%	100.00%	-
NP	15,258	18,052	18,223	20,629	20,252	20,177	22,425	-22.58%
YoY %	-15.48%	-0.94%	-11.66%	1.86%	0.37%	-10.02%	-	-
Horiz. %	68.04%	80.50%	81.26%	91.99%	90.31%	89.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	15,222	17,998	18,147	20,553	20,170	20,102	22,370	-22.58%
YoY %	-15.42%	-0.82%	-11.71%	1.90%	0.34%	-10.14%	-	-
Horiz. %	68.05%	80.46%	81.12%	91.88%	90.17%	89.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.73%	23.54%	22.15%	22.85%	20.87%	23.24%	24.09%	-
YoY %	17.80%	6.28%	-3.06%	9.49%	-10.20%	-3.53%	-	-
Horiz. %	115.11%	97.72%	91.95%	94.85%	86.63%	96.47%	100.00%	-
Total Cost	279,339	272,069	272,924	281,149	280,037	278,836	279,364	-0.00%
YoY %	2.67%	-0.31%	-2.93%	0.40%	0.43%	-0.19%	-	-
Horiz. %	99.99%	97.39%	97.69%	100.64%	100.24%	99.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	318,142	314,938	313,038	306,330	298,682	293,846	297,663	4.52%
YoY %	1.02%	0.61%	2.19%	2.56%	1.65%	-1.28%	-	-
Horiz. %	106.88%	105.80%	105.17%	102.91%	100.34%	98.72%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Dividend
Div	5,884	3,871	5,779	9,547	13,298	15,122	18,783	-53.77%
YoY %	52.00%	-33.02%	-39.47%	-28.21%	-12.06%	-19.49%	-	-
Horiz. %	31.33%	20.61%	30.77%	50.83%	70.80%	80.51%	100.00%	-
Div Payout %	38.66%	21.51%	31.85%	46.45%	65.93%	75.23%	83.97%	-
YoY %	79.73%	-32.46%	-31.43%	-29.55%	-12.36%	-10.41%	-	-
Horiz. %	46.04%	25.62%	37.93%	55.32%	78.52%	89.59%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Equity
Net Worth	318,142	314,938	313,038	306,330	298,682	293,846	297,663	4.52%
YoY %	1.02%	0.61%	2.19%	2.56%	1.65%	-1.28%	-	-
Horiz. %	106.88%	105.80%	105.17%	102.91%	100.34%	98.72%	100.00%	-
NOSH	392,798	393,673	391,298	387,760	382,926	381,619	381,619	1.93%
YoY %	-0.22%	0.61%	0.91%	1.26%	0.34%	0.00%	-	-
Horiz. %	102.93%	103.16%	102.54%	101.61%	100.34%	100.00%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Ratio Analysis
NP Margin	5.18%	6.22%	6.26%	6.84%	6.74%	6.75%	7.43%	-
YoY %	-16.72%	-0.64%	-8.48%	1.48%	-0.15%	-9.15%	-	-
Horiz. %	69.72%	83.71%	84.25%	92.06%	90.71%	90.85%	100.00%	-
ROE	4.78%	5.71%	5.80%	6.71%	6.75%	6.84%	7.52%	-
YoY %	-16.29%	-1.55%	-13.56%	-0.59%	-1.32%	-9.04%	-	-
Horiz. %	63.56%	75.93%	77.13%	89.23%	89.76%	90.96%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Per Share
RPS	75.01	73.70	74.41	77.83	78.42	78.35	79.08	-3.45%
YoY %	1.78%	-0.95%	-4.39%	-0.75%	0.09%	-0.92%	-	-
Horiz. %	94.85%	93.20%	94.09%	98.42%	99.17%	99.08%	100.00%	-
EPS	3.88	4.57	4.64	5.30	5.27	5.27	5.86	-23.97%
YoY %	-15.10%	-1.51%	-12.45%	0.57%	0.00%	-10.07%	-	-
Horiz. %	66.21%	77.99%	79.18%	90.44%	89.93%	89.93%	100.00%	-
DPS	1.50	0.98	1.48	2.50	3.47	3.96	4.92	-54.60%
YoY %	53.06%	-33.78%	-40.80%	-27.95%	-12.37%	-19.51%	-	-
Horiz. %	30.49%	19.92%	30.08%	50.81%	70.53%	80.49%	100.00%	-
NAPS	0.81	0.80	0.80	0.79	0.78	0.77	0.78	2.54%
YoY %	1.25%	0.00%	1.27%	1.28%	1.30%	-1.28%	-	-
Horiz. %	103.85%	102.56%	102.56%	101.28%	100.00%	98.72%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Adjusted Per Share Value based on latest NOSH - 387,760
RPS	49.58	48.82	49.00	50.78	50.53	50.32	50.79	-1.59%
YoY %	1.56%	-0.37%	-3.51%	0.49%	0.42%	-0.93%	-	-
Horiz. %	97.62%	96.12%	96.48%	99.98%	99.49%	99.07%	100.00%	-
EPS	2.56	3.03	3.05	3.46	3.39	3.38	3.76	-22.55%
YoY %	-15.51%	-0.66%	-11.85%	2.06%	0.30%	-10.11%	-	-
Horiz. %	68.09%	80.59%	81.12%	92.02%	90.16%	89.89%	100.00%	-
DPS	0.99	0.65	0.97	1.61	2.24	2.54	3.16	-53.77%
YoY %	52.31%	-32.99%	-39.75%	-28.12%	-11.81%	-19.62%	-	-
Horiz. %	31.33%	20.57%	30.70%	50.95%	70.89%	80.38%	100.00%	-
NAPS	0.5354	0.53	0.5268	0.5155	0.5026	0.4945	0.5009	4.52%
YoY %	1.02%	0.61%	2.19%	2.57%	1.64%	-1.28%	-	-
Horiz. %	106.89%	105.81%	105.17%	102.91%	100.34%	98.72%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/12/17	29/09/17	30/06/17	31/03/17	30/12/16	30/09/16	30/06/16	-
Price	1.01	1.12	1.39	1.00	0.88	0.915	0.85	-
P/RPS	1.35	1.52	1.87	1.28	1.12	1.17	1.07	16.71%
YoY %	-11.18%	-18.72%	46.09%	14.29%	-4.27%	9.35%	-	-
Horiz. %	126.17%	142.06%	174.77%	119.63%	104.67%	109.35%	100.00%	-
P/EPS	26.06	24.50	29.97	18.87	16.71	17.37	14.50	47.66%
YoY %	6.37%	-18.25%	58.82%	12.93%	-3.80%	19.79%	-	-
Horiz. %	179.72%	168.97%	206.69%	130.14%	115.24%	119.79%	100.00%	-
EY	3.84	4.08	3.34	5.30	5.99	5.76	6.90	-32.26%
YoY %	-5.88%	22.16%	-36.98%	-11.52%	3.99%	-16.52%	-	-
Horiz. %	55.65%	59.13%	48.41%	76.81%	86.81%	83.48%	100.00%	-
DY	1.49	0.88	1.06	2.50	3.95	4.33	5.79	-59.44%
YoY %	69.32%	-16.98%	-57.60%	-36.71%	-8.78%	-25.22%	-	-
Horiz. %	25.73%	15.20%	18.31%	43.18%	68.22%	74.78%	100.00%	-
P/NAPS	1.25	1.40	1.74	1.27	1.13	1.19	1.09	9.53%
YoY %	-10.71%	-19.54%	37.01%	12.39%	-5.04%	9.17%	-	-
Horiz. %	114.68%	128.44%	159.63%	116.51%	103.67%	109.17%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Price Multiplier on Announcement Date
Date	27/02/18	17/11/17	17/08/17	18/05/17	22/02/17	22/11/16	23/08/16	-
Price	0.895	1.10	1.21	1.19	0.895	0.915	0.89	-
P/RPS	1.19	1.49	1.63	1.53	1.14	1.17	1.13	3.49%
YoY %	-20.13%	-8.59%	6.54%	34.21%	-2.56%	3.54%	-	-
Horiz. %	105.31%	131.86%	144.25%	135.40%	100.88%	103.54%	100.00%	-
P/EPS	23.09	24.06	26.09	22.45	16.99	17.37	15.18	32.16%
YoY %	-4.03%	-7.78%	16.21%	32.14%	-2.19%	14.43%	-	-
Horiz. %	152.11%	158.50%	171.87%	147.89%	111.92%	114.43%	100.00%	-
EY	4.33	4.16	3.83	4.45	5.89	5.76	6.59	-24.36%
YoY %	4.09%	8.62%	-13.93%	-24.45%	2.26%	-12.59%	-	-
Horiz. %	65.71%	63.13%	58.12%	67.53%	89.38%	87.41%	100.00%	-
DY	1.68	0.89	1.22	2.10	3.88	4.33	5.53	-54.71%
YoY %	88.76%	-27.05%	-41.90%	-45.88%	-10.39%	-21.70%	-	-
Horiz. %	30.38%	16.09%	22.06%	37.97%	70.16%	78.30%	100.00%	-
P/NAPS	1.10	1.38	1.51	1.51	1.15	1.19	1.14	-2.34%
YoY %	-20.29%	-8.61%	0.00%	31.30%	-3.36%	4.39%	-	-
Horiz. %	96.49%	121.05%	132.46%	132.46%	100.88%	104.39%	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