[CJCEN] YoY TTM 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- -4.54%

YoY- -25.23%

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
TTM Result
Revenue	301,789	283,324	284,866	236,264	272,234	276,350	259,508	2.54%
YoY %	6.52%	-0.54%	20.57%	-13.21%	-1.49%	6.49%	-	-
Horiz. %	116.29%	109.18%	109.77%	91.04%	104.90%	106.49%	100.00%	-
PBT	29,541	50,816	34,552	24,153	27,430	37,807	36,233	-3.34%
YoY %	-41.87%	47.07%	43.05%	-11.95%	-27.45%	4.34%	-	-
Horiz. %	81.53%	140.25%	95.36%	66.66%	75.70%	104.34%	100.00%	-
Tax	-7,116	-9,129	-7,772	-8,222	-6,353	-6,728	-5,722	3.69%
YoY %	22.05%	-17.46%	5.47%	-29.42%	5.57%	-17.58%	-	-
Horiz. %	124.36%	159.54%	135.83%	143.69%	111.03%	117.58%	100.00%	-
NP	22,425	41,687	26,780	15,931	21,077	31,079	30,511	-4.99%
YoY %	-46.21%	55.66%	68.10%	-24.42%	-32.18%	1.86%	-	-
Horiz. %	73.50%	136.63%	87.77%	52.21%	69.08%	101.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	22,370	41,627	26,598	16,953	22,674	31,637	30,570	-5.06%
YoY %	-46.26%	56.50%	56.89%	-25.23%	-28.33%	3.49%	-	-
Horiz. %	73.18%	136.17%	87.01%	55.46%	74.17%	103.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.09%	17.96%	22.49%	34.04%	23.16%	17.80%	15.79%	-
YoY %	34.13%	-20.14%	-33.93%	46.98%	30.11%	12.73%	-	-
Horiz. %	152.56%	113.74%	142.43%	215.58%	146.68%	112.73%	100.00%	-
Total Cost	279,364	241,637	258,086	220,333	251,157	245,271	228,997	3.36%
YoY %	15.61%	-6.37%	17.13%	-12.27%	2.40%	7.11%	-	-
Horiz. %	121.99%	105.52%	112.70%	96.22%	109.68%	107.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	297,663	284,023	241,662	246,729	207,495	186,607	163,249	10.51%
YoY %	4.80%	17.53%	-2.05%	18.91%	11.19%	14.31%	-	-
Horiz. %	182.34%	173.98%	148.03%	151.14%	127.10%	114.31%	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	18,783	17,147	14,347	8,270	9,107	8,683	7,111	17.55%
YoY %	9.54%	19.52%	73.48%	-9.19%	4.88%	22.11%	-	-
Horiz. %	264.14%	241.13%	201.76%	116.30%	128.07%	122.11%	100.00%	-
Div Payout %	83.97%	41.19%	53.94%	48.78%	40.17%	27.45%	23.26%	-
YoY %	103.86%	-23.64%	10.58%	21.43%	46.34%	18.01%	-	-
Horiz. %	361.01%	177.09%	231.90%	209.72%	172.70%	118.01%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Equity
Net Worth	297,663	284,023	241,662	246,729	207,495	186,607	163,249	10.51%
YoY %	4.80%	17.53%	-2.05%	18.91%	11.19%	14.31%	-	-
Horiz. %	182.34%	173.98%	148.03%	151.14%	127.10%	114.31%	100.00%	-
NOSH	381,619	368,861	120,831	116,933	86,818	79,071	78,864	30.02%
YoY %	3.46%	205.27%	3.33%	34.69%	9.80%	0.26%	-	-
Horiz. %	483.90%	467.72%	153.21%	148.27%	110.09%	100.26%	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	7.43%	14.71%	9.40%	6.74%	7.74%	11.25%	11.76%	-
YoY %	-49.49%	56.49%	39.47%	-12.92%	-31.20%	-4.34%	-	-
Horiz. %	63.18%	125.09%	79.93%	57.31%	65.82%	95.66%	100.00%	-
ROE	7.52%	14.66%	11.01%	6.87%	10.93%	16.95%	18.73%	-
YoY %	-48.70%	33.15%	60.26%	-37.15%	-35.52%	-9.50%	-	-
Horiz. %	40.15%	78.27%	58.78%	36.68%	58.36%	90.50%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Per Share
RPS	79.08	76.81	235.76	202.05	313.57	349.50	329.06	-21.13%
YoY %	2.96%	-67.42%	16.68%	-35.56%	-10.28%	6.21%	-	-
Horiz. %	24.03%	23.34%	71.65%	61.40%	95.29%	106.21%	100.00%	-
EPS	5.86	11.29	22.01	14.50	26.12	40.01	38.76	-26.99%
YoY %	-48.10%	-48.71%	51.79%	-44.49%	-34.72%	3.22%	-	-
Horiz. %	15.12%	29.13%	56.79%	37.41%	67.39%	103.22%	100.00%	-
DPS	4.92	4.65	11.87	7.07	10.49	11.00	9.02	-9.60%
YoY %	5.81%	-60.83%	67.89%	-32.60%	-4.64%	21.95%	-	-
Horiz. %	54.55%	51.55%	131.60%	78.38%	116.30%	121.95%	100.00%	-
NAPS	0.78	0.77	2.00	2.11	2.39	2.36	2.07	-15.00%
YoY %	1.30%	-61.50%	-5.21%	-11.72%	1.27%	14.01%	-	-
Horiz. %	37.68%	37.20%	96.62%	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	50.79	47.68	47.94	39.76	45.81	46.51	43.67	2.54%
YoY %	6.52%	-0.54%	20.57%	-13.21%	-1.51%	6.50%	-	-
Horiz. %	116.30%	109.18%	109.78%	91.05%	104.90%	106.50%	100.00%	-
EPS	3.76	7.01	4.48	2.85	3.82	5.32	5.14	-5.07%
YoY %	-46.36%	56.47%	57.19%	-25.39%	-28.20%	3.50%	-	-
Horiz. %	73.15%	136.38%	87.16%	55.45%	74.32%	103.50%	100.00%	-
DPS	3.16	2.89	2.41	1.39	1.53	1.46	1.20	17.49%
YoY %	9.34%	19.92%	73.38%	-9.15%	4.79%	21.67%	-	-
Horiz. %	263.33%	240.83%	200.83%	115.83%	127.50%	121.67%	100.00%	-
NAPS	0.5009	0.478	0.4067	0.4152	0.3492	0.314	0.2747	10.52%
YoY %	4.79%	17.53%	-2.05%	18.90%	11.21%	14.31%	-	-
Horiz. %	182.34%	174.01%	148.05%	151.15%	127.12%	114.31%	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	1.07	1.22	1.04	0.94	0.59	0.49	0.46	15.09%
YoY %	-12.30%	17.31%	10.64%	59.32%	20.41%	6.52%	-	-
Horiz. %	232.61%	265.22%	226.09%	204.35%	128.26%	106.52%	100.00%	-
P/EPS	14.50	8.29	11.18	13.11	7.05	4.30	3.92	24.33%
YoY %	74.91%	-25.85%	-14.72%	85.96%	63.95%	9.69%	-	-
Horiz. %	369.90%	211.48%	285.20%	334.44%	179.85%	109.69%	100.00%	-
EY	6.90	12.07	8.95	7.63	14.19	23.26	25.50	-19.56%
YoY %	-42.83%	34.86%	17.30%	-46.23%	-38.99%	-8.78%	-	-
Horiz. %	27.06%	47.33%	35.10%	29.92%	55.65%	91.22%	100.00%	-
DY	5.79	4.97	4.83	3.72	5.70	6.40	5.93	-0.39%
YoY %	16.50%	2.90%	29.84%	-34.74%	-10.94%	7.93%	-	-
Horiz. %	97.64%	83.81%	81.45%	62.73%	96.12%	107.93%	100.00%	-
P/NAPS	1.09	1.21	1.23	0.90	0.77	0.73	0.73	6.90%
YoY %	-9.92%	-1.63%	36.67%	16.88%	5.48%	0.00%	-	-
Horiz. %	149.32%	165.75%	168.49%	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	1.13	1.08	1.07	0.95	0.57	0.49	0.49	14.92%
YoY %	4.63%	0.93%	12.63%	66.67%	16.33%	0.00%	-	-
Horiz. %	230.61%	220.41%	218.37%	193.88%	116.33%	100.00%	100.00%	-
P/EPS	15.18	7.35	11.45	13.24	6.89	4.25	4.18	23.95%
YoY %	106.53%	-35.81%	-13.52%	92.16%	62.12%	1.67%	-	-
Horiz. %	363.16%	175.84%	273.92%	316.75%	164.83%	101.67%	100.00%	-
EY	6.59	13.60	8.74	7.55	14.51	23.54	23.93	-19.32%
YoY %	-51.54%	55.61%	15.76%	-47.97%	-38.36%	-1.63%	-	-
Horiz. %	27.54%	56.83%	36.52%	31.55%	60.64%	98.37%	100.00%	-
DY	5.53	5.60	4.71	3.68	5.83	6.47	5.57	-0.11%
YoY %	-1.25%	18.90%	27.99%	-36.88%	-9.89%	16.16%	-	-
Horiz. %	99.28%	100.54%	84.56%	66.07%	104.67%	116.16%	100.00%	-
P/NAPS	1.14	1.08	1.26	0.91	0.75	0.72	0.78	6.52%
YoY %	5.56%	-14.29%	38.46%	21.33%	4.17%	-7.69%	-	-
Horiz. %	146.15%	138.46%	161.54%	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