[CJCEN] QoQ TTM Result on 31-Mar-2018 [#1]

Stock

[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD

Announcement Date

17-May-2018

Admission Sponsor

Sponsor

Financial Year

31-Dec-2018

Quarter

31-Mar-2018 [#1]

Profit Trend

QoQ- -14.49%

YoY- -36.67%

Quarter Report

Quarterly Report Q1 2018.pdf

Latest QR

Upcoming QR

CJCEN's Result

CJCEN's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
TTM Result
Revenue	400,998	392,169	348,361	316,302	294,597	290,121	291,147	23.71%
YoY %	2.25%	12.58%	10.14%	7.37%	1.54%	-0.35%	-	-
Horiz. %	137.73%	134.70%	119.65%	108.64%	101.18%	99.65%	100.00%	-
PBT	13,622	16,856	17,113	17,940	21,113	23,611	23,408	-30.22%
YoY %	-19.19%	-1.50%	-4.61%	-15.03%	-10.58%	0.87%	-	-
Horiz. %	58.19%	72.01%	73.11%	76.64%	90.20%	100.87%	100.00%	-
Tax	-3,740	-4,138	-4,283	-4,877	-5,855	-5,559	-5,185	-19.52%
YoY %	9.62%	3.39%	12.18%	16.70%	-5.32%	-7.21%	-	-
Horiz. %	72.13%	79.81%	82.60%	94.06%	112.92%	107.21%	100.00%	-
NP	9,882	12,718	12,830	13,063	15,258	18,052	18,223	-33.42%
YoY %	-22.30%	-0.87%	-1.78%	-14.39%	-15.48%	-0.94%	-	-
Horiz. %	54.23%	69.79%	70.41%	71.68%	83.73%	99.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	9,784	12,640	12,777	13,016	15,222	17,998	18,147	-33.68%
YoY %	-22.59%	-1.07%	-1.84%	-14.49%	-15.42%	-0.82%	-	-
Horiz. %	53.92%	69.65%	70.41%	71.73%	83.88%	99.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.46%	24.55%	25.03%	27.19%	27.73%	23.54%	22.15%	-
YoY %	11.85%	-1.92%	-7.94%	-1.95%	17.80%	6.28%	-	-
Horiz. %	123.97%	110.84%	113.00%	122.75%	125.19%	106.28%	100.00%	-
Total Cost	391,116	379,451	335,531	303,239	279,339	272,069	272,924	27.02%
YoY %	3.07%	13.09%	10.65%	8.56%	2.67%	-0.31%	-	-
Horiz. %	143.31%	139.03%	122.94%	111.11%	102.35%	99.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	324,047	324,227	323,268	322,936	318,142	314,938	313,038	2.32%
YoY %	-0.06%	0.30%	0.10%	1.51%	1.02%	0.61%	-	-
Horiz. %	103.52%	103.57%	103.27%	103.16%	101.63%	100.61%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Dividend
Div	2,947	5,898	5,898	5,884	5,884	3,871	5,779	-36.09%
YoY %	-50.03%	0.00%	0.24%	0.00%	52.00%	-33.02%	-	-
Horiz. %	50.99%	102.06%	102.06%	101.82%	101.82%	66.98%	100.00%	-
Div Payout %	30.12%	46.67%	46.17%	45.21%	38.66%	21.51%	31.85%	-
YoY %	-35.46%	1.08%	2.12%	16.94%	79.73%	-32.46%	-	-
Horiz. %	94.57%	146.53%	144.96%	141.95%	121.38%	67.54%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Equity
Net Worth	324,047	324,227	323,268	322,936	318,142	314,938	313,038	2.32%
YoY %	-0.06%	0.30%	0.10%	1.51%	1.02%	0.61%	-	-
Horiz. %	103.52%	103.57%	103.27%	103.16%	101.63%	100.61%	100.00%	-
NOSH	394,229	394,229	394,229	394,229	392,798	393,673	391,298	0.49%
YoY %	0.00%	0.00%	0.00%	0.36%	-0.22%	0.61%	-	-
Horiz. %	100.75%	100.75%	100.75%	100.75%	100.38%	100.61%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Ratio Analysis
NP Margin	2.46%	3.24%	3.68%	4.13%	5.18%	6.22%	6.26%	-
YoY %	-24.07%	-11.96%	-10.90%	-20.27%	-16.72%	-0.64%	-	-
Horiz. %	39.30%	51.76%	58.79%	65.97%	82.75%	99.36%	100.00%	-
ROE	3.02%	3.90%	3.95%	4.03%	4.78%	5.71%	5.80%	-
YoY %	-22.56%	-1.27%	-1.99%	-15.69%	-16.29%	-1.55%	-	-
Horiz. %	52.07%	67.24%	68.10%	69.48%	82.41%	98.45%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Per Share
RPS	102.71	99.18	88.36	80.32	75.01	73.70	74.41	23.89%
YoY %	3.56%	12.25%	10.01%	7.08%	1.78%	-0.95%	-	-
Horiz. %	138.03%	133.29%	118.75%	107.94%	100.81%	99.05%	100.00%	-
EPS	2.51	3.20	3.24	3.31	3.88	4.57	4.64	-33.53%
YoY %	-21.56%	-1.23%	-2.11%	-14.69%	-15.10%	-1.51%	-	-
Horiz. %	54.09%	68.97%	69.83%	71.34%	83.62%	98.49%	100.00%	-
DPS	0.75	1.50	1.50	1.50	1.50	0.98	1.48	-36.35%
YoY %	-50.00%	0.00%	0.00%	0.00%	53.06%	-33.78%	-	-
Horiz. %	50.68%	101.35%	101.35%	101.35%	101.35%	66.22%	100.00%	-
NAPS	0.83	0.82	0.82	0.82	0.81	0.80	0.80	2.47%
YoY %	1.22%	0.00%	0.00%	1.23%	1.25%	0.00%	-	-
Horiz. %	103.75%	102.50%	102.50%	102.50%	101.25%	100.00%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Adjusted Per Share Value based on latest NOSH - 394,229
RPS	67.48	66.00	58.62	53.23	49.58	48.82	49.00	23.70%
YoY %	2.24%	12.59%	10.13%	7.36%	1.56%	-0.37%	-	-
Horiz. %	137.71%	134.69%	119.63%	108.63%	101.18%	99.63%	100.00%	-
EPS	1.65	2.13	2.15	2.19	2.56	3.03	3.05	-33.53%
YoY %	-22.54%	-0.93%	-1.83%	-14.45%	-15.51%	-0.66%	-	-
Horiz. %	54.10%	69.84%	70.49%	71.80%	83.93%	99.34%	100.00%	-
DPS	0.50	0.99	0.99	0.99	0.99	0.65	0.97	-35.63%
YoY %	-49.49%	0.00%	0.00%	0.00%	52.31%	-32.99%	-	-
Horiz. %	51.55%	102.06%	102.06%	102.06%	102.06%	67.01%	100.00%	-
NAPS	0.5453	0.5456	0.544	0.5435	0.5354	0.53	0.5268	2.32%
YoY %	-0.05%	0.29%	0.09%	1.51%	1.02%	0.61%	-	-
Horiz. %	103.51%	103.57%	103.26%	103.17%	101.63%	100.61%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/18	28/09/18	29/06/18	30/03/18	29/12/17	29/09/17	30/06/17	-
Price	0.39	0.65	0.62	0.735	1.01	1.12	1.39	-
P/RPS	0.38	0.66	0.70	0.92	1.35	1.52	1.87	-65.33%
YoY %	-42.42%	-5.71%	-23.91%	-31.85%	-11.18%	-18.72%	-	-
Horiz. %	20.32%	35.29%	37.43%	49.20%	72.19%	81.28%	100.00%	-
P/EPS	15.56	20.33	19.13	22.24	26.06	24.50	29.97	-35.32%
YoY %	-23.46%	6.27%	-13.98%	-14.66%	6.37%	-18.25%	-	-
Horiz. %	51.92%	67.83%	63.83%	74.21%	86.95%	81.75%	100.00%	-
EY	6.43	4.92	5.23	4.50	3.84	4.08	3.34	54.56%
YoY %	30.69%	-5.93%	16.22%	17.19%	-5.88%	22.16%	-	-
Horiz. %	192.51%	147.31%	156.59%	134.73%	114.97%	122.16%	100.00%	-
DY	1.92	2.31	2.42	2.04	1.49	0.88	1.06	48.43%
YoY %	-16.88%	-4.55%	18.63%	36.91%	69.32%	-16.98%	-	-
Horiz. %	181.13%	217.92%	228.30%	192.45%	140.57%	83.02%	100.00%	-
P/NAPS	0.47	0.79	0.76	0.90	1.25	1.40	1.74	-58.11%
YoY %	-40.51%	3.95%	-15.56%	-28.00%	-10.71%	-19.54%	-	-
Horiz. %	27.01%	45.40%	43.68%	51.72%	71.84%	80.46%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Price Multiplier on Announcement Date
Date	27/02/19	15/11/18	24/08/18	17/05/18	27/02/18	17/11/17	17/08/17	-
Price	0.53	0.52	0.715	0.745	0.895	1.10	1.21	-
P/RPS	0.52	0.52	0.81	0.93	1.19	1.49	1.63	-53.21%
YoY %	0.00%	-35.80%	-12.90%	-21.85%	-20.13%	-8.59%	-	-
Horiz. %	31.90%	31.90%	49.69%	57.06%	73.01%	91.41%	100.00%	-
P/EPS	21.15	16.27	22.06	22.54	23.09	24.06	26.09	-13.02%
YoY %	29.99%	-26.25%	-2.13%	-2.38%	-4.03%	-7.78%	-	-
Horiz. %	81.07%	62.36%	84.55%	86.39%	88.50%	92.22%	100.00%	-
EY	4.73	6.15	4.53	4.44	4.33	4.16	3.83	15.06%
YoY %	-23.09%	35.76%	2.03%	2.54%	4.09%	8.62%	-	-
Horiz. %	123.50%	160.57%	118.28%	115.93%	113.05%	108.62%	100.00%	-
DY	1.42	2.88	2.10	2.01	1.68	0.89	1.22	10.61%
YoY %	-50.69%	37.14%	4.48%	19.64%	88.76%	-27.05%	-	-
Horiz. %	116.39%	236.07%	172.13%	164.75%	137.70%	72.95%	100.00%	-
P/NAPS	0.64	0.63	0.87	0.91	1.10	1.38	1.51	-43.48%
YoY %	1.59%	-27.59%	-4.40%	-17.27%	-20.29%	-8.61%	-	-
Horiz. %	42.38%	41.72%	57.62%	60.26%	72.85%	91.39%	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