[CJCEN] YoY Cumulative 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- 160.42%

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
Cumulative Result
Revenue	196,739	142,975	152,117	148,204	140,112	111,059	131,648	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	7,528	11,528	13,714	25,176	16,799	9,456	10,164	-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	-2,073	-3,645	-3,802	-5,710	-5,615	-3,481	-3,734	-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	5,455	7,883	9,912	19,466	11,184	5,975	6,430	-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	5,415	7,860	9,883	19,461	11,121	7,076	7,737	-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	191,284	135,092	142,205	128,738	128,928	105,084	125,218	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	1,971	1,945	9,430	11,015	6,050	4,550	3,352	-8.46%
YoY %	1.34%	-79.37%	-14.39%	82.07%	32.97%	35.74%	-	-
Horiz. %	58.80%	58.03%	281.32%	328.61%	180.49%	135.74%	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	1.68%	2.52%	3.36%	6.88%	4.29%	2.95%	3.86%	-
YoY %	-33.33%	-25.00%	-51.16%	60.37%	45.42%	-23.58%	-	-
Horiz. %	43.52%	65.28%	87.05%	178.24%	111.14%	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	49.90	36.74	40.33	40.36	115.78	97.62	157.05	-17.38%
YoY %	35.82%	-8.90%	-0.07%	-65.14%	18.60%	-37.84%	-	-
Horiz. %	31.77%	23.39%	25.68%	25.70%	73.72%	62.16%	100.00%	-
EPS	1.37	2.02	2.62	5.30	9.19	6.22	9.23	-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	0.50	0.50	2.50	3.00	5.00	4.00	4.00	-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	33.11	24.06	25.60	24.94	23.58	18.69	22.15	6.92%
YoY %	37.61%	-6.02%	2.65%	5.77%	26.16%	-15.62%	-	-
Horiz. %	149.48%	108.62%	115.58%	112.60%	106.46%	84.38%	100.00%	-
EPS	0.91	1.32	1.66	3.27	1.87	1.19	1.30	-5.76%
YoY %	-31.06%	-20.48%	-49.24%	74.87%	57.14%	-8.46%	-	-
Horiz. %	70.00%	101.54%	127.69%	251.54%	143.85%	91.54%	100.00%	-
DPS	0.33	0.33	1.59	1.85	1.02	0.77	0.56	-8.43%
YoY %	0.00%	-79.25%	-14.05%	81.37%	32.47%	37.50%	-	-
Horiz. %	58.93%	58.93%	283.93%	330.36%	182.14%	137.50%	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	1.24	3.78	2.11	2.32	2.12	1.95	1.17	0.97%
YoY %	-67.20%	79.15%	-9.05%	9.43%	8.72%	66.67%	-	-
Horiz. %	105.98%	323.08%	180.34%	198.29%	181.20%	166.67%	100.00%	-
P/EPS	45.14	68.81	32.44	17.64	26.77	30.55	19.93	14.59%
YoY %	-34.40%	112.11%	83.90%	-34.11%	-12.37%	53.29%	-	-
Horiz. %	226.49%	345.26%	162.77%	88.51%	134.32%	153.29%	100.00%	-
EY	2.22	1.45	3.08	5.67	3.74	3.27	5.02	-12.70%
YoY %	53.10%	-52.92%	-45.68%	51.60%	14.37%	-34.86%	-	-
Horiz. %	44.22%	28.88%	61.35%	112.95%	74.50%	65.14%	100.00%	-
DY	0.81	0.36	2.94	3.21	2.03	2.11	2.17	-15.13%
YoY %	125.00%	-87.76%	-8.41%	58.13%	-3.79%	-2.76%	-	-
Horiz. %	37.33%	16.59%	135.48%	147.93%	93.55%	97.24%	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	1.43	3.29	2.21	2.06	2.18	1.97	1.15	3.69%
YoY %	-56.53%	48.87%	7.28%	-5.50%	10.66%	71.30%	-	-
Horiz. %	124.35%	286.09%	192.17%	179.13%	189.57%	171.30%	100.00%	-
P/EPS	52.05	59.90	33.97	15.66	27.42	30.87	19.50	17.76%
YoY %	-13.11%	76.33%	116.92%	-42.89%	-11.18%	58.31%	-	-
Horiz. %	266.92%	307.18%	174.21%	80.31%	140.62%	158.31%	100.00%	-
EY	1.92	1.67	2.94	6.39	3.65	3.24	5.13	-15.10%
YoY %	14.97%	-43.20%	-53.99%	75.07%	12.65%	-36.84%	-	-
Horiz. %	37.43%	32.55%	57.31%	124.56%	71.15%	63.16%	100.00%	-
DY	0.70	0.41	2.81	3.61	1.98	2.08	2.22	-17.49%
YoY %	70.73%	-85.41%	-22.16%	82.32%	-4.81%	-6.31%	-	-
Horiz. %	31.53%	18.47%	126.58%	162.61%	89.19%	93.69%	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