[CJCEN] YoY Cumulative 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- 59.19%

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
Cumulative Result
Revenue	152,117	148,204	140,112	111,059	131,648	141,041	135,135	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	13,714	25,176	16,799	9,456	10,164	18,971	17,135	-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	-3,802	-5,710	-5,615	-3,481	-3,734	-4,193	-3,025	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	9,912	19,466	11,184	5,975	6,430	14,778	14,110	-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	9,883	19,461	11,121	7,076	7,737	15,124	14,107	-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	142,205	128,738	128,928	105,084	125,218	126,263	121,025	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	9,430	11,015	6,050	4,550	3,352	3,946	2,378	25.78%
YoY %	-14.39%	82.07%	32.97%	35.74%	-15.05%	65.94%	-	-
Horiz. %	396.55%	463.20%	254.42%	191.34%	140.96%	165.94%	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	3.36%	6.88%	4.29%	2.95%	3.86%	8.12%	8.59%	-
YoY %	-51.16%	60.37%	45.42%	-23.58%	-52.46%	-5.47%	-	-
Horiz. %	39.12%	80.09%	49.94%	34.34%	44.94%	94.53%	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	40.33	40.36	115.78	97.62	157.05	178.68	170.42	-21.33%
YoY %	-0.07%	-65.14%	18.60%	-37.84%	-12.11%	4.85%	-	-
Horiz. %	23.67%	23.68%	67.94%	57.28%	92.15%	104.85%	100.00%	-
EPS	2.62	5.30	9.19	6.22	9.23	19.16	17.79	-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	2.50	3.00	5.00	4.00	4.00	5.00	3.00	-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	25.60	24.94	23.58	18.69	22.15	23.74	22.74	1.99%
YoY %	2.65%	5.77%	26.16%	-15.62%	-6.70%	4.40%	-	-
Horiz. %	112.58%	109.67%	103.69%	82.19%	97.41%	104.40%	100.00%	-
EPS	1.66	3.27	1.87	1.19	1.30	2.55	2.37	-5.75%
YoY %	-49.24%	74.87%	57.14%	-8.46%	-49.02%	7.59%	-	-
Horiz. %	70.04%	137.97%	78.90%	50.21%	54.85%	107.59%	100.00%	-
DPS	1.59	1.85	1.02	0.77	0.56	0.66	0.40	25.83%
YoY %	-14.05%	81.37%	32.47%	37.50%	-15.15%	65.00%	-	-
Horiz. %	397.50%	462.50%	255.00%	192.50%	140.00%	165.00%	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	2.11	2.32	2.12	1.95	1.17	0.96	0.89	15.45%
YoY %	-9.05%	9.43%	8.72%	66.67%	21.88%	7.87%	-	-
Horiz. %	237.08%	260.67%	238.20%	219.10%	131.46%	107.87%	100.00%	-
P/EPS	32.44	17.64	26.77	30.55	19.93	8.98	8.54	24.88%
YoY %	83.90%	-34.11%	-12.37%	53.29%	121.94%	5.15%	-	-
Horiz. %	379.86%	206.56%	313.47%	357.73%	233.37%	105.15%	100.00%	-
EY	3.08	5.67	3.74	3.27	5.02	11.14	11.70	-19.92%
YoY %	-45.68%	51.60%	14.37%	-34.86%	-54.94%	-4.79%	-	-
Horiz. %	26.32%	48.46%	31.97%	27.95%	42.91%	95.21%	100.00%	-
DY	2.94	3.21	2.03	2.11	2.17	2.91	1.97	6.89%
YoY %	-8.41%	58.13%	-3.79%	-2.76%	-25.43%	47.72%	-	-
Horiz. %	149.24%	162.94%	103.05%	107.11%	110.15%	147.72%	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	2.21	2.06	2.18	1.97	1.15	0.95	0.95	15.09%
YoY %	7.28%	-5.50%	10.66%	71.30%	21.05%	0.00%	-	-
Horiz. %	232.63%	216.84%	229.47%	207.37%	121.05%	100.00%	100.00%	-
P/EPS	33.97	15.66	27.42	30.87	19.50	8.87	9.11	24.50%
YoY %	116.92%	-42.89%	-11.18%	58.31%	119.84%	-2.63%	-	-
Horiz. %	372.89%	171.90%	300.99%	338.86%	214.05%	97.37%	100.00%	-
EY	2.94	6.39	3.65	3.24	5.13	11.27	10.98	-19.70%
YoY %	-53.99%	75.07%	12.65%	-36.84%	-54.48%	2.64%	-	-
Horiz. %	26.78%	58.20%	33.24%	29.51%	46.72%	102.64%	100.00%	-
DY	2.81	3.61	1.98	2.08	2.22	2.94	1.85	7.20%
YoY %	-22.16%	82.32%	-4.81%	-6.31%	-24.49%	58.92%	-	-
Horiz. %	151.89%	195.14%	107.03%	112.43%	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