[CJCEN] YoY Annualized Quarter Result on 30-Jun-2015 [#2]

Stock

[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD

Announcement Date

17-Aug-2015

Admission Sponsor

Sponsor

Financial Year

31-Dec-2015

Quarter

30-Jun-2015 [#2]

Profit Trend

QoQ- 30.21%

YoY- 74.99%

Quarter Report

Quarterly Report Q2 2015.pdf

Latest QR

Upcoming QR

CJCEN's Result

CJCEN's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Annualized Quarter Result
Revenue	393,478	285,950	304,234	296,408	280,224	222,118	263,296	6.92%
YoY %	37.60%	-6.01%	2.64%	5.78%	26.16%	-15.64%	-	-
Horiz. %	149.44%	108.60%	115.55%	112.58%	106.43%	84.36%	100.00%	-
PBT	15,056	23,056	27,428	50,352	33,598	18,912	20,328	-4.87%
YoY %	-34.70%	-15.94%	-45.53%	49.87%	77.65%	-6.97%	-	-
Horiz. %	74.07%	113.42%	134.93%	247.70%	165.28%	93.03%	100.00%	-
Tax	-4,146	-7,290	-7,604	-11,420	-11,230	-6,962	-7,468	-9.33%
YoY %	43.13%	4.13%	33.42%	-1.69%	-61.30%	6.78%	-	-
Horiz. %	55.52%	97.62%	101.82%	152.92%	150.37%	93.22%	100.00%	-
NP	10,910	15,766	19,824	38,932	22,368	11,950	12,860	-2.70%
YoY %	-30.80%	-20.47%	-49.08%	74.05%	87.18%	-7.08%	-	-
Horiz. %	84.84%	122.60%	154.15%	302.74%	173.93%	92.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	10,830	15,720	19,766	38,922	22,242	14,152	15,474	-5.77%
YoY %	-31.11%	-20.47%	-49.22%	74.99%	57.17%	-8.54%	-	-
Horiz. %	69.99%	101.59%	127.74%	251.53%	143.74%	91.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.54%	31.62%	27.72%	22.68%	33.42%	36.81%	36.74%	-
YoY %	-12.90%	14.07%	22.22%	-32.14%	-9.21%	0.19%	-	-
Horiz. %	74.96%	86.06%	75.45%	61.73%	90.96%	100.19%	100.00%	-
Total Cost	382,568	270,184	284,410	257,476	257,856	210,168	250,436	7.31%
YoY %	41.60%	-5.00%	10.46%	-0.15%	22.69%	-16.08%	-	-
Horiz. %	152.76%	107.89%	113.57%	102.81%	102.96%	83.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	323,268	311,287	294,226	282,735	258,965	240,037	200,340	8.29%
YoY %	3.85%	5.80%	4.06%	9.18%	7.89%	19.81%	-	-
Horiz. %	161.36%	155.38%	146.86%	141.13%	129.26%	119.81%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Dividend
Div	3,942	3,891	18,860	22,031	12,101	9,100	6,705	-8.46%
YoY %	1.31%	-79.37%	-14.39%	82.06%	32.98%	35.72%	-	-
Horiz. %	58.79%	58.03%	281.28%	328.58%	180.48%	135.72%	100.00%	-
Div Payout %	36.40%	24.75%	95.42%	56.60%	54.41%	64.31%	43.34%	-
YoY %	47.07%	-74.06%	68.59%	4.02%	-15.39%	48.38%	-	-
Horiz. %	83.99%	57.11%	220.17%	130.60%	125.54%	148.38%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Equity
Net Worth	323,268	311,287	294,226	282,735	258,965	240,037	200,340	8.29%
YoY %	3.85%	5.80%	4.06%	9.18%	7.89%	19.81%	-	-
Horiz. %	161.36%	155.38%	146.86%	141.13%	129.26%	119.81%	100.00%	-
NOSH	394,229	389,108	377,213	367,188	121,011	113,762	83,824	29.42%
YoY %	1.32%	3.15%	2.73%	203.43%	6.37%	35.72%	-	-
Horiz. %	470.31%	464.20%	450.01%	438.05%	144.36%	135.72%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Ratio Analysis
NP Margin	2.77%	5.51%	6.52%	13.13%	7.98%	5.38%	4.88%	-
YoY %	-49.73%	-15.49%	-50.34%	64.54%	48.33%	10.25%	-	-
Horiz. %	56.76%	112.91%	133.61%	269.06%	163.52%	110.25%	100.00%	-
ROE	3.35%	5.05%	6.72%	13.77%	8.59%	5.90%	7.72%	-
YoY %	-33.66%	-24.85%	-51.20%	60.30%	45.59%	-23.58%	-	-
Horiz. %	43.39%	65.41%	87.05%	178.37%	111.27%	76.42%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Per Share
RPS	99.81	73.49	80.65	80.72	231.57	195.25	314.10	-17.38%
YoY %	35.81%	-8.88%	-0.09%	-65.14%	18.60%	-37.84%	-	-
Horiz. %	31.78%	23.40%	25.68%	25.70%	73.72%	62.16%	100.00%	-
EPS	2.74	4.04	5.24	10.60	18.38	12.44	18.46	-27.22%
YoY %	-32.18%	-22.90%	-50.57%	-42.33%	47.75%	-32.61%	-	-
Horiz. %	14.84%	21.89%	28.39%	57.42%	99.57%	67.39%	100.00%	-
DPS	1.00	1.00	5.00	6.00	10.00	8.00	8.00	-29.27%
YoY %	0.00%	-80.00%	-16.67%	-40.00%	25.00%	0.00%	-	-
Horiz. %	12.50%	12.50%	62.50%	75.00%	125.00%	100.00%	100.00%	-
NAPS	0.82	0.80	0.78	0.77	2.14	2.11	2.39	-16.32%
YoY %	2.50%	2.56%	1.30%	-64.02%	1.42%	-11.72%	-	-
Horiz. %	34.31%	33.47%	32.64%	32.22%	89.54%	88.28%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Adjusted Per Share Value based on latest NOSH - 368,861
RPS	66.22	48.12	51.20	49.88	47.16	37.38	44.31	6.92%
YoY %	37.61%	-6.02%	2.65%	5.77%	26.16%	-15.64%	-	-
Horiz. %	149.45%	108.60%	115.55%	112.57%	106.43%	84.36%	100.00%	-
EPS	1.82	2.65	3.33	6.55	3.74	2.38	2.60	-5.76%
YoY %	-31.32%	-20.42%	-49.16%	75.13%	57.14%	-8.46%	-	-
Horiz. %	70.00%	101.92%	128.08%	251.92%	143.85%	91.54%	100.00%	-
DPS	0.66	0.65	3.17	3.71	2.04	1.53	1.13	-8.56%
YoY %	1.54%	-79.50%	-14.56%	81.86%	33.33%	35.40%	-	-
Horiz. %	58.41%	57.52%	280.53%	328.32%	180.53%	135.40%	100.00%	-
NAPS	0.544	0.5238	0.4951	0.4758	0.4358	0.4039	0.3371	8.29%
YoY %	3.86%	5.80%	4.06%	9.18%	7.90%	19.82%	-	-
Horiz. %	161.38%	155.38%	146.87%	141.15%	129.28%	119.82%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	-
Price	0.62	1.39	0.85	0.935	2.46	1.90	1.84	-
P/RPS	0.62	1.89	1.05	1.16	1.06	0.97	0.59	0.82%
YoY %	-67.20%	80.00%	-9.48%	9.43%	9.28%	64.41%	-	-
Horiz. %	105.08%	320.34%	177.97%	196.61%	179.66%	164.41%	100.00%	-
P/EPS	22.57	34.41	16.22	8.82	13.38	15.27	9.97	14.58%
YoY %	-34.41%	112.15%	83.90%	-34.08%	-12.38%	53.16%	-	-
Horiz. %	226.38%	345.14%	162.69%	88.47%	134.20%	153.16%	100.00%	-
EY	4.43	2.91	6.16	11.34	7.47	6.55	10.03	-12.72%
YoY %	52.23%	-52.76%	-45.68%	51.81%	14.05%	-34.70%	-	-
Horiz. %	44.17%	29.01%	61.42%	113.06%	74.48%	65.30%	100.00%	-
DY	1.61	0.72	5.88	6.42	4.07	4.21	4.35	-15.25%
YoY %	123.61%	-87.76%	-8.41%	57.74%	-3.33%	-3.22%	-	-
Horiz. %	37.01%	16.55%	135.17%	147.59%	93.56%	96.78%	100.00%	-
P/NAPS	0.76	1.74	1.09	1.21	1.15	0.90	0.77	-0.21%
YoY %	-56.32%	59.63%	-9.92%	5.22%	27.78%	16.88%	-	-
Horiz. %	98.70%	225.97%	141.56%	157.14%	149.35%	116.88%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Announcement Date
Date	24/08/18	17/08/17	23/08/16	17/08/15	14/08/14	15/08/13	09/08/12	-
Price	0.715	1.21	0.89	0.83	2.52	1.92	1.80	-
P/RPS	0.72	1.65	1.10	1.03	1.09	0.98	0.57	3.96%
YoY %	-56.36%	50.00%	6.80%	-5.50%	11.22%	71.93%	-	-
Horiz. %	126.32%	289.47%	192.98%	180.70%	191.23%	171.93%	100.00%	-
P/EPS	26.03	29.95	16.98	7.83	13.71	15.43	9.75	17.77%
YoY %	-13.09%	76.38%	116.86%	-42.89%	-11.15%	58.26%	-	-
Horiz. %	266.97%	307.18%	174.15%	80.31%	140.62%	158.26%	100.00%	-
EY	3.84	3.34	5.89	12.77	7.29	6.48	10.26	-15.10%
YoY %	14.97%	-43.29%	-53.88%	75.17%	12.50%	-36.84%	-	-
Horiz. %	37.43%	32.55%	57.41%	124.46%	71.05%	63.16%	100.00%	-
DY	1.40	0.83	5.62	7.23	3.97	4.17	4.44	-17.49%
YoY %	68.67%	-85.23%	-22.27%	82.12%	-4.80%	-6.08%	-	-
Horiz. %	31.53%	18.69%	126.58%	162.84%	89.41%	93.92%	100.00%	-
P/NAPS	0.87	1.51	1.14	1.08	1.18	0.91	0.75	2.50%
YoY %	-42.38%	32.46%	5.56%	-8.47%	29.67%	21.33%	-	-
Horiz. %	116.00%	201.33%	152.00%	144.00%	157.33%	121.33%	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