[CJCEN] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock

[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD

Announcement Date

15-Aug-2013

Admission Sponsor

Sponsor

Financial Year

31-Dec-2013

Quarter

30-Jun-2013 [#2]

Profit Trend

QoQ- -20.4%

YoY- -8.54%

Quarter Report

Quarterly Report Q2 2013.pdf

Latest QR

Upcoming QR

CJCEN's Result

CJCEN's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Annualized Quarter Result
Revenue	304,234	296,408	280,224	222,118	263,296	282,082	270,270	1.99%
YoY %	2.64%	5.78%	26.16%	-15.64%	-6.66%	4.37%	-	-
Horiz. %	112.57%	109.67%	103.68%	82.18%	97.42%	104.37%	100.00%	-
PBT	27,428	50,352	33,598	18,912	20,328	37,942	34,270	-3.64%
YoY %	-45.53%	49.87%	77.65%	-6.97%	-46.42%	10.71%	-	-
Horiz. %	80.04%	146.93%	98.04%	55.19%	59.32%	110.71%	100.00%	-
Tax	-7,604	-11,420	-11,230	-6,962	-7,468	-8,386	-6,050	3.88%
YoY %	33.42%	-1.69%	-61.30%	6.78%	10.95%	-38.61%	-	-
Horiz. %	125.69%	188.76%	185.62%	115.07%	123.44%	138.61%	100.00%	-
NP	19,824	38,932	22,368	11,950	12,860	29,556	28,220	-5.71%
YoY %	-49.08%	74.05%	87.18%	-7.08%	-56.49%	4.73%	-	-
Horiz. %	70.25%	137.96%	79.26%	42.35%	45.57%	104.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	19,766	38,922	22,242	14,152	15,474	30,248	28,214	-5.75%
YoY %	-49.22%	74.99%	57.17%	-8.54%	-48.84%	7.21%	-	-
Horiz. %	70.06%	137.95%	78.83%	50.16%	54.85%	107.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.72%	22.68%	33.42%	36.81%	36.74%	22.10%	17.65%	-
YoY %	22.22%	-32.14%	-9.21%	0.19%	66.24%	25.21%	-	-
Horiz. %	157.05%	128.50%	189.35%	208.56%	208.16%	125.21%	100.00%	-
Total Cost	284,410	257,476	257,856	210,168	250,436	252,526	242,050	2.72%
YoY %	10.46%	-0.15%	22.69%	-16.08%	-0.83%	4.33%	-	-
Horiz. %	117.50%	106.37%	106.53%	86.83%	103.46%	104.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	294,226	282,735	258,965	240,037	200,340	186,287	164,145	10.20%
YoY %	4.06%	9.18%	7.89%	19.81%	7.54%	13.49%	-	-
Horiz. %	179.25%	172.25%	157.77%	146.23%	122.05%	113.49%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Dividend
Div	18,860	22,031	12,101	9,100	6,705	7,893	4,757	25.77%
YoY %	-14.39%	82.06%	32.98%	35.72%	-15.05%	65.92%	-	-
Horiz. %	396.47%	463.13%	254.38%	191.30%	140.95%	165.92%	100.00%	-
Div Payout %	95.42%	56.60%	54.41%	64.31%	43.34%	26.10%	16.86%	-
YoY %	68.59%	4.02%	-15.39%	48.38%	66.05%	54.80%	-	-
Horiz. %	565.95%	335.71%	322.72%	381.44%	257.06%	154.80%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Equity
Net Worth	294,226	282,735	258,965	240,037	200,340	186,287	164,145	10.20%
YoY %	4.06%	9.18%	7.89%	19.81%	7.54%	13.49%	-	-
Horiz. %	179.25%	172.25%	157.77%	146.23%	122.05%	113.49%	100.00%	-
NOSH	377,213	367,188	121,011	113,762	83,824	78,935	79,297	29.65%
YoY %	2.73%	203.43%	6.37%	35.72%	6.19%	-0.46%	-	-
Horiz. %	475.70%	463.05%	152.60%	143.46%	105.71%	99.54%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Ratio Analysis
NP Margin	6.52%	13.13%	7.98%	5.38%	4.88%	10.48%	10.44%	-
YoY %	-50.34%	64.54%	48.33%	10.25%	-53.44%	0.38%	-	-
Horiz. %	62.45%	125.77%	76.44%	51.53%	46.74%	100.38%	100.00%	-
ROE	6.72%	13.77%	8.59%	5.90%	7.72%	16.24%	17.19%	-
YoY %	-51.20%	60.30%	45.59%	-23.58%	-52.46%	-5.53%	-	-
Horiz. %	39.09%	80.10%	49.97%	34.32%	44.91%	94.47%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Per Share
RPS	80.65	80.72	231.57	195.25	314.10	357.36	340.83	-21.33%
YoY %	-0.09%	-65.14%	18.60%	-37.84%	-12.11%	4.85%	-	-
Horiz. %	23.66%	23.68%	67.94%	57.29%	92.16%	104.85%	100.00%	-
EPS	5.24	10.60	18.38	12.44	18.46	38.32	35.58	-27.30%
YoY %	-50.57%	-42.33%	47.75%	-32.61%	-51.83%	7.70%	-	-
Horiz. %	14.73%	29.79%	51.66%	34.96%	51.88%	107.70%	100.00%	-
DPS	5.00	6.00	10.00	8.00	8.00	10.00	6.00	-2.99%
YoY %	-16.67%	-40.00%	25.00%	0.00%	-20.00%	66.67%	-	-
Horiz. %	83.33%	100.00%	166.67%	133.33%	133.33%	166.67%	100.00%	-
NAPS	0.78	0.77	2.14	2.11	2.39	2.36	2.07	-15.00%
YoY %	1.30%	-64.02%	1.42%	-11.72%	1.27%	14.01%	-	-
Horiz. %	37.68%	37.20%	103.38%	101.93%	115.46%	114.01%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Adjusted Per Share Value based on latest NOSH - 116,933
RPS	51.20	49.88	47.16	37.38	44.31	47.47	45.48	1.99%
YoY %	2.65%	5.77%	26.16%	-15.64%	-6.66%	4.38%	-	-
Horiz. %	112.58%	109.67%	103.69%	82.19%	97.43%	104.38%	100.00%	-
EPS	3.33	6.55	3.74	2.38	2.60	5.09	4.75	-5.74%
YoY %	-49.16%	75.13%	57.14%	-8.46%	-48.92%	7.16%	-	-
Horiz. %	70.11%	137.89%	78.74%	50.11%	54.74%	107.16%	100.00%	-
DPS	3.17	3.71	2.04	1.53	1.13	1.33	0.80	25.76%
YoY %	-14.56%	81.86%	33.33%	35.40%	-15.04%	66.25%	-	-
Horiz. %	396.25%	463.75%	255.00%	191.25%	141.25%	166.25%	100.00%	-
NAPS	0.4951	0.4758	0.4358	0.4039	0.3371	0.3135	0.2762	10.20%
YoY %	4.06%	9.18%	7.90%	19.82%	7.53%	13.50%	-	-
Horiz. %	179.25%	172.27%	157.78%	146.23%	122.05%	113.50%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	-
Price	0.85	0.935	2.46	1.90	1.84	1.72	1.52	-
P/RPS	1.05	1.16	1.06	0.97	0.59	0.48	0.45	15.15%
YoY %	-9.48%	9.43%	9.28%	64.41%	22.92%	6.67%	-	-
Horiz. %	233.33%	257.78%	235.56%	215.56%	131.11%	106.67%	100.00%	-
P/EPS	16.22	8.82	13.38	15.27	9.97	4.49	4.27	24.88%
YoY %	83.90%	-34.08%	-12.38%	53.16%	122.05%	5.15%	-	-
Horiz. %	379.86%	206.56%	313.35%	357.61%	233.49%	105.15%	100.00%	-
EY	6.16	11.34	7.47	6.55	10.03	22.28	23.41	-19.93%
YoY %	-45.68%	51.81%	14.05%	-34.70%	-54.98%	-4.83%	-	-
Horiz. %	26.31%	48.44%	31.91%	27.98%	42.84%	95.17%	100.00%	-
DY	5.88	6.42	4.07	4.21	4.35	5.81	3.95	6.84%
YoY %	-8.41%	57.74%	-3.33%	-3.22%	-25.13%	47.09%	-	-
Horiz. %	148.86%	162.53%	103.04%	106.58%	110.13%	147.09%	100.00%	-
P/NAPS	1.09	1.21	1.15	0.90	0.77	0.73	0.73	6.90%
YoY %	-9.92%	5.22%	27.78%	16.88%	5.48%	0.00%	-	-
Horiz. %	149.32%	165.75%	157.53%	123.29%	105.48%	100.00%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Announcement Date
Date	23/08/16	17/08/15	14/08/14	15/08/13	09/08/12	16/08/11	12/08/10	-
Price	0.89	0.83	2.52	1.92	1.80	1.70	1.62	-
P/RPS	1.10	1.03	1.09	0.98	0.57	0.48	0.48	14.80%
YoY %	6.80%	-5.50%	11.22%	71.93%	18.75%	0.00%	-	-
Horiz. %	229.17%	214.58%	227.08%	204.17%	118.75%	100.00%	100.00%	-
P/EPS	16.98	7.83	13.71	15.43	9.75	4.44	4.55	24.51%
YoY %	116.86%	-42.89%	-11.15%	58.26%	119.59%	-2.42%	-	-
Horiz. %	373.19%	172.09%	301.32%	339.12%	214.29%	97.58%	100.00%	-
EY	5.89	12.77	7.29	6.48	10.26	22.54	21.96	-19.67%
YoY %	-53.88%	75.17%	12.50%	-36.84%	-54.48%	2.64%	-	-
Horiz. %	26.82%	58.15%	33.20%	29.51%	46.72%	102.64%	100.00%	-
DY	5.62	7.23	3.97	4.17	4.44	5.88	3.70	7.20%
YoY %	-22.27%	82.12%	-4.80%	-6.08%	-24.49%	58.92%	-	-
Horiz. %	151.89%	195.41%	107.30%	112.70%	120.00%	158.92%	100.00%	-
P/NAPS	1.14	1.08	1.18	0.91	0.75	0.72	0.78	6.52%
YoY %	5.56%	-8.47%	29.67%	21.33%	4.17%	-7.69%	-	-
Horiz. %	146.15%	138.46%	151.28%	116.67%	96.15%	92.31%	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