[CJCEN] YoY TTM Result on 30-Jun-2014 [#2]

Stock

[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD

Announcement Date

14-Aug-2014

Admission Sponsor

Sponsor

Financial Year

31-Dec-2014

Quarter

30-Jun-2014 [#2]

Profit Trend

QoQ- 8.87%

YoY- 56.89%

Quarter Report

Quarterly Report Q2 2014.pdf

Latest QR

Upcoming QR

CJCEN's Result

CJCEN's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
TTM Result
Revenue	291,147	301,789	283,324	284,866	236,264	272,234	276,350	0.87%
YoY %	-3.53%	6.52%	-0.54%	20.57%	-13.21%	-1.49%	-	-
Horiz. %	105.35%	109.21%	102.52%	103.08%	85.49%	98.51%	100.00%	-
PBT	23,408	29,541	50,816	34,552	24,153	27,430	37,807	-7.67%
YoY %	-20.76%	-41.87%	47.07%	43.05%	-11.95%	-27.45%	-	-
Horiz. %	61.91%	78.14%	134.41%	91.39%	63.88%	72.55%	100.00%	-
Tax	-5,185	-7,116	-9,129	-7,772	-8,222	-6,353	-6,728	-4.24%
YoY %	27.14%	22.05%	-17.46%	5.47%	-29.42%	5.57%	-	-
Horiz. %	77.07%	105.77%	135.69%	115.52%	122.21%	94.43%	100.00%	-
NP	18,223	22,425	41,687	26,780	15,931	21,077	31,079	-8.50%
YoY %	-18.74%	-46.21%	55.66%	68.10%	-24.42%	-32.18%	-	-
Horiz. %	58.63%	72.15%	134.13%	86.17%	51.26%	67.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	18,147	22,370	41,627	26,598	16,953	22,674	31,637	-8.83%
YoY %	-18.88%	-46.26%	56.50%	56.89%	-25.23%	-28.33%	-	-
Horiz. %	57.36%	70.71%	131.58%	84.07%	53.59%	71.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.15%	24.09%	17.96%	22.49%	34.04%	23.16%	17.80%	-
YoY %	-8.05%	34.13%	-20.14%	-33.93%	46.98%	30.11%	-	-
Horiz. %	124.44%	135.34%	100.90%	126.35%	191.24%	130.11%	100.00%	-
Total Cost	272,924	279,364	241,637	258,086	220,333	251,157	245,271	1.79%
YoY %	-2.31%	15.61%	-6.37%	17.13%	-12.27%	2.40%	-	-
Horiz. %	111.27%	113.90%	98.52%	105.22%	89.83%	102.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	313,038	297,663	284,023	241,662	246,729	207,495	186,607	8.99%
YoY %	5.17%	4.80%	17.53%	-2.05%	18.91%	11.19%	-	-
Horiz. %	167.75%	159.51%	152.20%	129.50%	132.22%	111.19%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Dividend
Div	5,779	18,783	17,147	14,347	8,270	9,107	8,683	-6.55%
YoY %	-69.23%	9.54%	19.52%	73.48%	-9.19%	4.88%	-	-
Horiz. %	66.56%	216.32%	197.48%	165.23%	95.24%	104.88%	100.00%	-
Div Payout %	31.85%	83.97%	41.19%	53.94%	48.78%	40.17%	27.45%	-
YoY %	-62.07%	103.86%	-23.64%	10.58%	21.43%	46.34%	-	-
Horiz. %	116.03%	305.90%	150.05%	196.50%	177.70%	146.34%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Equity
Net Worth	313,038	297,663	284,023	241,662	246,729	207,495	186,607	8.99%
YoY %	5.17%	4.80%	17.53%	-2.05%	18.91%	11.19%	-	-
Horiz. %	167.75%	159.51%	152.20%	129.50%	132.22%	111.19%	100.00%	-
NOSH	391,298	381,619	368,861	120,831	116,933	86,818	79,071	30.50%
YoY %	2.54%	3.46%	205.27%	3.33%	34.69%	9.80%	-	-
Horiz. %	494.87%	482.63%	466.49%	152.81%	147.88%	109.80%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Ratio Analysis
NP Margin	6.26%	7.43%	14.71%	9.40%	6.74%	7.74%	11.25%	-
YoY %	-15.75%	-49.49%	56.49%	39.47%	-12.92%	-31.20%	-	-
Horiz. %	55.64%	66.04%	130.76%	83.56%	59.91%	68.80%	100.00%	-
ROE	5.80%	7.52%	14.66%	11.01%	6.87%	10.93%	16.95%	-
YoY %	-22.87%	-48.70%	33.15%	60.26%	-37.15%	-35.52%	-	-
Horiz. %	34.22%	44.37%	86.49%	64.96%	40.53%	64.48%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Per Share
RPS	74.41	79.08	76.81	235.76	202.05	313.57	349.50	-22.70%
YoY %	-5.91%	2.96%	-67.42%	16.68%	-35.56%	-10.28%	-	-
Horiz. %	21.29%	22.63%	21.98%	67.46%	57.81%	89.72%	100.00%	-
EPS	4.64	5.86	11.29	22.01	14.50	26.12	40.01	-30.14%
YoY %	-20.82%	-48.10%	-48.71%	51.79%	-44.49%	-34.72%	-	-
Horiz. %	11.60%	14.65%	28.22%	55.01%	36.24%	65.28%	100.00%	-
DPS	1.48	4.92	4.65	11.87	7.07	10.49	11.00	-28.39%
YoY %	-69.92%	5.81%	-60.83%	67.89%	-32.60%	-4.64%	-	-
Horiz. %	13.45%	44.73%	42.27%	107.91%	64.27%	95.36%	100.00%	-
NAPS	0.80	0.78	0.77	2.00	2.11	2.39	2.36	-16.48%
YoY %	2.56%	1.30%	-61.50%	-5.21%	-11.72%	1.27%	-	-
Horiz. %	33.90%	33.05%	32.63%	84.75%	89.41%	101.27%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Adjusted Per Share Value based on latest NOSH - 120,831
RPS	49.00	50.79	47.68	47.94	39.76	45.81	46.51	0.87%
YoY %	-3.52%	6.52%	-0.54%	20.57%	-13.21%	-1.51%	-	-
Horiz. %	105.35%	109.20%	102.52%	103.07%	85.49%	98.49%	100.00%	-
EPS	3.05	3.76	7.01	4.48	2.85	3.82	5.32	-8.84%
YoY %	-18.88%	-46.36%	56.47%	57.19%	-25.39%	-28.20%	-	-
Horiz. %	57.33%	70.68%	131.77%	84.21%	53.57%	71.80%	100.00%	-
DPS	0.97	3.16	2.89	2.41	1.39	1.53	1.46	-6.58%
YoY %	-69.30%	9.34%	19.92%	73.38%	-9.15%	4.79%	-	-
Horiz. %	66.44%	216.44%	197.95%	165.07%	95.21%	104.79%	100.00%	-
NAPS	0.5268	0.5009	0.478	0.4067	0.4152	0.3492	0.314	8.99%
YoY %	5.17%	4.79%	17.53%	-2.05%	18.90%	11.21%	-	-
Horiz. %	167.77%	159.52%	152.23%	129.52%	132.23%	111.21%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	-
Price	1.39	0.85	0.935	2.46	1.90	1.84	1.72	-
P/RPS	1.87	1.07	1.22	1.04	0.94	0.59	0.49	24.98%
YoY %	74.77%	-12.30%	17.31%	10.64%	59.32%	20.41%	-	-
Horiz. %	381.63%	218.37%	248.98%	212.24%	191.84%	120.41%	100.00%	-
P/EPS	29.97	14.50	8.29	11.18	13.11	7.05	4.30	38.16%
YoY %	106.69%	74.91%	-25.85%	-14.72%	85.96%	63.95%	-	-
Horiz. %	696.98%	337.21%	192.79%	260.00%	304.88%	163.95%	100.00%	-
EY	3.34	6.90	12.07	8.95	7.63	14.19	23.26	-27.61%
YoY %	-51.59%	-42.83%	34.86%	17.30%	-46.23%	-38.99%	-	-
Horiz. %	14.36%	29.66%	51.89%	38.48%	32.80%	61.01%	100.00%	-
DY	1.06	5.79	4.97	4.83	3.72	5.70	6.40	-25.87%
YoY %	-81.69%	16.50%	2.90%	29.84%	-34.74%	-10.94%	-	-
Horiz. %	16.56%	90.47%	77.66%	75.47%	58.13%	89.06%	100.00%	-
P/NAPS	1.74	1.09	1.21	1.23	0.90	0.77	0.73	15.56%
YoY %	59.63%	-9.92%	-1.63%	36.67%	16.88%	5.48%	-	-
Horiz. %	238.36%	149.32%	165.75%	168.49%	123.29%	105.48%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Announcement Date
Date	17/08/17	23/08/16	17/08/15	14/08/14	15/08/13	09/08/12	16/08/11	-
Price	1.21	0.89	0.83	2.52	1.92	1.80	1.70	-
P/RPS	1.63	1.13	1.08	1.07	0.95	0.57	0.49	22.15%
YoY %	44.25%	4.63%	0.93%	12.63%	66.67%	16.33%	-	-
Horiz. %	332.65%	230.61%	220.41%	218.37%	193.88%	116.33%	100.00%	-
P/EPS	26.09	15.18	7.35	11.45	13.24	6.89	4.25	35.27%
YoY %	71.87%	106.53%	-35.81%	-13.52%	92.16%	62.12%	-	-
Horiz. %	613.88%	357.18%	172.94%	269.41%	311.53%	162.12%	100.00%	-
EY	3.83	6.59	13.60	8.74	7.55	14.51	23.54	-26.09%
YoY %	-41.88%	-51.54%	55.61%	15.76%	-47.97%	-38.36%	-	-
Horiz. %	16.27%	27.99%	57.77%	37.13%	32.07%	61.64%	100.00%	-
DY	1.22	5.53	5.60	4.71	3.68	5.83	6.47	-24.25%
YoY %	-77.94%	-1.25%	18.90%	27.99%	-36.88%	-9.89%	-	-
Horiz. %	18.86%	85.47%	86.55%	72.80%	56.88%	90.11%	100.00%	-
P/NAPS	1.51	1.14	1.08	1.26	0.91	0.75	0.72	13.12%
YoY %	32.46%	5.56%	-14.29%	38.46%	21.33%	4.17%	-	-
Horiz. %	209.72%	158.33%	150.00%	175.00%	126.39%	104.17%	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