[CJCEN] YoY 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- 60.42%

YoY- 149.91%

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
Quarter Result
Revenue	104,006	71,947	82,578	76,287	71,045	56,458	66,322	7.78%
YoY %	44.56%	-12.87%	8.25%	7.38%	25.84%	-14.87%	-	-
Horiz. %	156.82%	108.48%	124.51%	115.03%	107.12%	85.13%	100.00%	-
PBT	3,880	4,707	8,037	15,504	8,342	3,929	5,104	-4.46%
YoY %	-17.57%	-41.43%	-48.16%	85.85%	112.32%	-23.02%	-	-
Horiz. %	76.02%	92.22%	157.46%	303.76%	163.44%	76.98%	100.00%	-
Tax	-1,084	-1,678	-2,602	-3,547	-3,521	-1,787	-2,306	-11.81%
YoY %	35.40%	35.51%	26.64%	-0.74%	-97.03%	22.51%	-	-
Horiz. %	47.01%	72.77%	112.84%	153.82%	152.69%	77.49%	100.00%	-
NP	2,796	3,029	5,435	11,957	4,821	2,142	2,798	-0.01%
YoY %	-7.69%	-44.27%	-54.55%	148.02%	125.07%	-23.45%	-	-
Horiz. %	99.93%	108.26%	194.25%	427.34%	172.30%	76.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,774	3,013	5,419	11,988	4,797	2,631	3,438	-3.51%
YoY %	-7.93%	-44.40%	-54.80%	149.91%	82.33%	-23.47%	-	-
Horiz. %	80.69%	87.64%	157.62%	348.69%	139.53%	76.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.94%	35.65%	32.38%	22.88%	42.21%	45.48%	45.18%	-
YoY %	-21.63%	10.10%	41.52%	-45.79%	-7.19%	0.66%	-	-
Horiz. %	61.84%	78.91%	71.67%	50.64%	93.43%	100.66%	100.00%	-
Total Cost	101,210	68,918	77,143	64,330	66,224	54,316	63,524	8.06%
YoY %	46.86%	-10.66%	19.92%	-2.86%	21.92%	-14.50%	-	-
Horiz. %	159.33%	108.49%	121.44%	101.27%	104.25%	85.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	323,268	313,038	297,663	284,023	258,578	246,729	207,495	7.66%
YoY %	3.27%	5.17%	4.80%	9.84%	4.80%	18.91%	-	-
Horiz. %	155.80%	150.87%	143.46%	136.88%	124.62%	118.91%	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	1,956	5,724	7,377	6,041	4,677	3,472	-9.00%
YoY %	0.77%	-65.83%	-22.41%	22.12%	29.16%	34.71%	-	-
Horiz. %	56.77%	56.34%	164.86%	212.47%	173.99%	134.71%	100.00%	-
Div Payout %	71.06%	64.94%	105.63%	61.54%	125.94%	177.78%	101.01%	-
YoY %	9.42%	-38.52%	71.64%	-51.14%	-29.16%	76.00%	-	-
Horiz. %	70.35%	64.29%	104.57%	60.92%	124.68%	176.00%	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	313,038	297,663	284,023	258,578	246,729	207,495	7.66%
YoY %	3.27%	5.17%	4.80%	9.84%	4.80%	18.91%	-	-
Horiz. %	155.80%	150.87%	143.46%	136.88%	124.62%	118.91%	100.00%	-
NOSH	394,229	391,298	381,619	368,861	120,831	116,933	86,818	28.66%
YoY %	0.75%	2.54%	3.46%	205.27%	3.33%	34.69%	-	-
Horiz. %	454.09%	450.71%	439.56%	424.87%	139.18%	134.69%	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	2.69%	4.21%	6.58%	15.67%	6.79%	3.79%	4.22%	-
YoY %	-36.10%	-36.02%	-58.01%	130.78%	79.16%	-10.19%	-	-
Horiz. %	63.74%	99.76%	155.92%	371.33%	160.90%	89.81%	100.00%	-
ROE	0.86%	0.96%	1.82%	4.22%	1.86%	1.07%	1.66%	-
YoY %	-10.42%	-47.25%	-56.87%	126.88%	73.83%	-35.54%	-	-
Horiz. %	51.81%	57.83%	109.64%	254.22%	112.05%	64.46%	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	26.38	18.39	21.64	20.68	58.80	48.28	76.39	-16.23%
YoY %	43.45%	-15.02%	4.64%	-64.83%	21.79%	-36.80%	-	-
Horiz. %	34.53%	24.07%	28.33%	27.07%	76.97%	63.20%	100.00%	-
EPS	0.70	0.77	1.42	3.25	3.97	2.25	3.96	-25.07%
YoY %	-9.09%	-45.77%	-56.31%	-18.14%	76.44%	-43.18%	-	-
Horiz. %	17.68%	19.44%	35.86%	82.07%	100.25%	56.82%	100.00%	-
DPS	0.50	0.50	1.50	2.00	5.00	4.00	4.00	-29.27%
YoY %	0.00%	-66.67%	-25.00%	-60.00%	25.00%	0.00%	-	-
Horiz. %	12.50%	12.50%	37.50%	50.00%	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	17.50	12.11	13.90	12.84	11.96	9.50	11.16	7.78%
YoY %	44.51%	-12.88%	8.26%	7.36%	25.89%	-14.87%	-	-
Horiz. %	156.81%	108.51%	124.55%	115.05%	107.17%	85.13%	100.00%	-
EPS	0.47	0.51	0.91	2.02	0.81	0.44	0.58	-3.44%
YoY %	-7.84%	-43.96%	-54.95%	149.38%	84.09%	-24.14%	-	-
Horiz. %	81.03%	87.93%	156.90%	348.28%	139.66%	75.86%	100.00%	-
DPS	0.33	0.33	0.96	1.24	1.02	0.79	0.58	-8.96%
YoY %	0.00%	-65.62%	-22.58%	21.57%	29.11%	36.21%	-	-
Horiz. %	56.90%	56.90%	165.52%	213.79%	175.86%	136.21%	100.00%	-
NAPS	0.544	0.5268	0.5009	0.478	0.4351	0.4152	0.3492	7.66%
YoY %	3.26%	5.17%	4.79%	9.86%	4.79%	18.90%	-	-
Horiz. %	155.78%	150.86%	143.44%	136.88%	124.60%	118.90%	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	2.35	7.56	3.93	4.52	4.18	3.94	2.41	-0.41%
YoY %	-68.92%	92.37%	-13.05%	8.13%	6.09%	63.49%	-	-
Horiz. %	97.51%	313.69%	163.07%	187.55%	173.44%	163.49%	100.00%	-
P/EPS	88.11	180.52	59.86	28.77	61.96	84.44	46.46	11.25%
YoY %	-51.19%	201.57%	108.06%	-53.57%	-26.62%	81.75%	-	-
Horiz. %	189.65%	388.55%	128.84%	61.92%	133.36%	181.75%	100.00%	-
EY	1.13	0.55	1.67	3.48	1.61	1.18	2.15	-10.16%
YoY %	105.45%	-67.07%	-52.01%	116.15%	36.44%	-45.12%	-	-
Horiz. %	52.56%	25.58%	77.67%	161.86%	74.88%	54.88%	100.00%	-
DY	0.81	0.36	1.76	2.14	2.03	2.11	2.17	-15.13%
YoY %	125.00%	-79.55%	-17.76%	5.42%	-3.79%	-2.76%	-	-
Horiz. %	37.33%	16.59%	81.11%	98.62%	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	2.71	6.58	4.11	4.01	4.29	3.98	2.36	2.33%
YoY %	-58.81%	60.10%	2.49%	-6.53%	7.79%	68.64%	-	-
Horiz. %	114.83%	278.81%	174.15%	169.92%	181.78%	168.64%	100.00%	-
P/EPS	101.61	157.14	62.68	25.54	63.48	85.33	45.45	14.34%
YoY %	-35.34%	150.70%	145.42%	-59.77%	-25.61%	87.74%	-	-
Horiz. %	223.56%	345.74%	137.91%	56.19%	139.67%	187.74%	100.00%	-
EY	0.98	0.64	1.60	3.92	1.58	1.17	2.20	-12.60%
YoY %	53.12%	-60.00%	-59.18%	148.10%	35.04%	-46.82%	-	-
Horiz. %	44.55%	29.09%	72.73%	178.18%	71.82%	53.18%	100.00%	-
DY	0.70	0.41	1.69	2.41	1.98	2.08	2.22	-17.49%
YoY %	70.73%	-75.74%	-29.88%	21.72%	-4.81%	-6.31%	-	-
Horiz. %	31.53%	18.47%	76.13%	108.56%	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