[CJCEN] QoQ TTM Result on 30-Jun-2017 [#2]

Stock

[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD

Announcement Date

17-Aug-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

30-Jun-2017 [#2]

Profit Trend

QoQ- -11.71%

YoY- -18.88%

Quarter Report

Quarterly Report Q2 2017.pdf

Latest QR

Upcoming QR

CJCEN's Result

CJCEN's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
TTM Result
Revenue	316,302	294,597	290,121	291,147	301,778	300,289	299,013	3.82%
YoY %	7.37%	1.54%	-0.35%	-3.52%	0.50%	0.43%	-	-
Horiz. %	105.78%	98.52%	97.03%	97.37%	100.92%	100.43%	100.00%	-
PBT	17,940	21,113	23,611	23,408	26,738	25,594	26,287	-22.50%
YoY %	-15.03%	-10.58%	0.87%	-12.45%	4.47%	-2.64%	-	-
Horiz. %	68.25%	80.32%	89.82%	89.05%	101.72%	97.36%	100.00%	-
Tax	-4,877	-5,855	-5,559	-5,185	-6,109	-5,342	-6,110	-13.96%
YoY %	16.70%	-5.32%	-7.21%	15.13%	-14.36%	12.57%	-	-
Horiz. %	79.82%	95.83%	90.98%	84.86%	99.98%	87.43%	100.00%	-
NP	13,063	15,258	18,052	18,223	20,629	20,252	20,177	-25.18%
YoY %	-14.39%	-15.48%	-0.94%	-11.66%	1.86%	0.37%	-	-
Horiz. %	64.74%	75.62%	89.47%	90.32%	102.24%	100.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	13,016	15,222	17,998	18,147	20,553	20,170	20,102	-25.17%
YoY %	-14.49%	-15.42%	-0.82%	-11.71%	1.90%	0.34%	-	-
Horiz. %	64.75%	75.72%	89.53%	90.27%	102.24%	100.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.19%	27.73%	23.54%	22.15%	22.85%	20.87%	23.24%	-
YoY %	-1.95%	17.80%	6.28%	-3.06%	9.49%	-10.20%	-	-
Horiz. %	117.00%	119.32%	101.29%	95.31%	98.32%	89.80%	100.00%	-
Total Cost	303,239	279,339	272,069	272,924	281,149	280,037	278,836	5.75%
YoY %	8.56%	2.67%	-0.31%	-2.93%	0.40%	0.43%	-	-
Horiz. %	108.75%	100.18%	97.57%	97.88%	100.83%	100.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	322,936	318,142	314,938	313,038	306,330	298,682	293,846	6.50%
YoY %	1.51%	1.02%	0.61%	2.19%	2.56%	1.65%	-	-
Horiz. %	109.90%	108.27%	107.18%	106.53%	104.25%	101.65%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Dividend
Div	5,884	5,884	3,871	5,779	9,547	13,298	15,122	-46.73%
YoY %	0.00%	52.00%	-33.02%	-39.47%	-28.21%	-12.06%	-	-
Horiz. %	38.91%	38.91%	25.60%	38.22%	63.13%	87.94%	100.00%	-
Div Payout %	45.21%	38.66%	21.51%	31.85%	46.45%	65.93%	75.23%	-
YoY %	16.94%	79.73%	-32.46%	-31.43%	-29.55%	-12.36%	-	-
Horiz. %	60.10%	51.39%	28.59%	42.34%	61.74%	87.64%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Equity
Net Worth	322,936	318,142	314,938	313,038	306,330	298,682	293,846	6.50%
YoY %	1.51%	1.02%	0.61%	2.19%	2.56%	1.65%	-	-
Horiz. %	109.90%	108.27%	107.18%	106.53%	104.25%	101.65%	100.00%	-
NOSH	394,229	392,798	393,673	391,298	387,760	382,926	381,619	2.19%
YoY %	0.36%	-0.22%	0.61%	0.91%	1.26%	0.34%	-	-
Horiz. %	103.30%	102.93%	103.16%	102.54%	101.61%	100.34%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Ratio Analysis
NP Margin	4.13%	5.18%	6.22%	6.26%	6.84%	6.74%	6.75%	-
YoY %	-20.27%	-16.72%	-0.64%	-8.48%	1.48%	-0.15%	-	-
Horiz. %	61.19%	76.74%	92.15%	92.74%	101.33%	99.85%	100.00%	-
ROE	4.03%	4.78%	5.71%	5.80%	6.71%	6.75%	6.84%	-
YoY %	-15.69%	-16.29%	-1.55%	-13.56%	-0.59%	-1.32%	-	-
Horiz. %	58.92%	69.88%	83.48%	84.80%	98.10%	98.68%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Per Share
RPS	80.32	75.01	73.70	74.41	77.83	78.42	78.35	1.67%
YoY %	7.08%	1.78%	-0.95%	-4.39%	-0.75%	0.09%	-	-
Horiz. %	102.51%	95.74%	94.07%	94.97%	99.34%	100.09%	100.00%	-
EPS	3.31	3.88	4.57	4.64	5.30	5.27	5.27	-26.68%
YoY %	-14.69%	-15.10%	-1.51%	-12.45%	0.57%	0.00%	-	-
Horiz. %	62.81%	73.62%	86.72%	88.05%	100.57%	100.00%	100.00%	-
DPS	1.50	1.50	0.98	1.48	2.50	3.47	3.96	-47.67%
YoY %	0.00%	53.06%	-33.78%	-40.80%	-27.95%	-12.37%	-	-
Horiz. %	37.88%	37.88%	24.75%	37.37%	63.13%	87.63%	100.00%	-
NAPS	0.82	0.81	0.80	0.80	0.79	0.78	0.77	4.28%
YoY %	1.23%	1.25%	0.00%	1.27%	1.28%	1.30%	-	-
Horiz. %	106.49%	105.19%	103.90%	103.90%	102.60%	101.30%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Adjusted Per Share Value based on latest NOSH - 391,298
RPS	53.23	49.58	48.82	49.00	50.78	50.53	50.32	3.82%
YoY %	7.36%	1.56%	-0.37%	-3.51%	0.49%	0.42%	-	-
Horiz. %	105.78%	98.53%	97.02%	97.38%	100.91%	100.42%	100.00%	-
EPS	2.19	2.56	3.03	3.05	3.46	3.39	3.38	-25.14%
YoY %	-14.45%	-15.51%	-0.66%	-11.85%	2.06%	0.30%	-	-
Horiz. %	64.79%	75.74%	89.64%	90.24%	102.37%	100.30%	100.00%	-
DPS	0.99	0.99	0.65	0.97	1.61	2.24	2.54	-46.67%
YoY %	0.00%	52.31%	-32.99%	-39.75%	-28.12%	-11.81%	-	-
Horiz. %	38.98%	38.98%	25.59%	38.19%	63.39%	88.19%	100.00%	-
NAPS	0.5435	0.5354	0.53	0.5268	0.5155	0.5026	0.4945	6.50%
YoY %	1.51%	1.02%	0.61%	2.19%	2.57%	1.64%	-	-
Horiz. %	109.91%	108.27%	107.18%	106.53%	104.25%	101.64%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/18	29/12/17	29/09/17	30/06/17	31/03/17	30/12/16	30/09/16	-
Price	0.735	1.01	1.12	1.39	1.00	0.88	0.915	-
P/RPS	0.92	1.35	1.52	1.87	1.28	1.12	1.17	-14.81%
YoY %	-31.85%	-11.18%	-18.72%	46.09%	14.29%	-4.27%	-	-
Horiz. %	78.63%	115.38%	129.91%	159.83%	109.40%	95.73%	100.00%	-
P/EPS	22.24	26.06	24.50	29.97	18.87	16.71	17.37	17.92%
YoY %	-14.66%	6.37%	-18.25%	58.82%	12.93%	-3.80%	-	-
Horiz. %	128.04%	150.03%	141.05%	172.54%	108.64%	96.20%	100.00%	-
EY	4.50	3.84	4.08	3.34	5.30	5.99	5.76	-15.18%
YoY %	17.19%	-5.88%	22.16%	-36.98%	-11.52%	3.99%	-	-
Horiz. %	78.12%	66.67%	70.83%	57.99%	92.01%	103.99%	100.00%	-
DY	2.04	1.49	0.88	1.06	2.50	3.95	4.33	-39.48%
YoY %	36.91%	69.32%	-16.98%	-57.60%	-36.71%	-8.78%	-	-
Horiz. %	47.11%	34.41%	20.32%	24.48%	57.74%	91.22%	100.00%	-
P/NAPS	0.90	1.25	1.40	1.74	1.27	1.13	1.19	-17.00%
YoY %	-28.00%	-10.71%	-19.54%	37.01%	12.39%	-5.04%	-	-
Horiz. %	75.63%	105.04%	117.65%	146.22%	106.72%	94.96%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Price Multiplier on Announcement Date
Date	17/05/18	27/02/18	17/11/17	17/08/17	18/05/17	22/02/17	22/11/16	-
Price	0.745	0.895	1.10	1.21	1.19	0.895	0.915	-
P/RPS	0.93	1.19	1.49	1.63	1.53	1.14	1.17	-14.20%
YoY %	-21.85%	-20.13%	-8.59%	6.54%	34.21%	-2.56%	-	-
Horiz. %	79.49%	101.71%	127.35%	139.32%	130.77%	97.44%	100.00%	-
P/EPS	22.54	23.09	24.06	26.09	22.45	16.99	17.37	18.98%
YoY %	-2.38%	-4.03%	-7.78%	16.21%	32.14%	-2.19%	-	-
Horiz. %	129.76%	132.93%	138.51%	150.20%	129.25%	97.81%	100.00%	-
EY	4.44	4.33	4.16	3.83	4.45	5.89	5.76	-15.94%
YoY %	2.54%	4.09%	8.62%	-13.93%	-24.45%	2.26%	-	-
Horiz. %	77.08%	75.17%	72.22%	66.49%	77.26%	102.26%	100.00%	-
DY	2.01	1.68	0.89	1.22	2.10	3.88	4.33	-40.07%
YoY %	19.64%	88.76%	-27.05%	-41.90%	-45.88%	-10.39%	-	-
Horiz. %	46.42%	38.80%	20.55%	28.18%	48.50%	89.61%	100.00%	-
P/NAPS	0.91	1.10	1.38	1.51	1.51	1.15	1.19	-16.38%
YoY %	-17.27%	-20.29%	-8.61%	0.00%	31.30%	-3.36%	-	-
Horiz. %	76.47%	92.44%	115.97%	126.89%	126.89%	96.64%	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

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 13 May 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

SENDAI

EVERSENDAI CORPORATION BERHAD

358

PTRANS

PERAK TRANSIT BERHAD

331

MPI

MALAYSIAN PACIFIC INDUSTRIES

327

GENTING

GENTING BHD

319

HLIND

HONG LEONG INDUSTRIES BHD

318

YTLPOWR

YTL POWER INTERNATIONAL BHD

262

GENM

GENTING MALAYSIA BERHAD

257

TOPGLOV

TOP GLOVE CORPORATION BHD

245

SAPNRG

SAPURA ENERGY BERHAD

217

Daily Stocks

INIX-OR

0.02

0.00

141,839,900

MMAG-WC

0.155

0.00

129,637,000

FPHB

0.405

+0.165

87,191,800

EDUSPEC-OR

0.005

0.00

75,002,700

E&O-LR

0.055

+0.01

56,261,700

MMAG

0.37

-0.005

25,834,100

HSI-CXG

0.225

+0.015

25,585,200

ICONIC

0.11

-0.005

22,020,000

0.25

+0.04

21,649,100

0.355

+0.02

20,285,700

More active Stocks

PTT

1.89

+0.32

1,204,600

DLADY

32.90

+0.30

800

SBAGAN

6.86

+0.20

69,500

CARLSBG

19.64

+0.20

30,500

HEIM

23.90

+0.18

2,400

FPHB

0.405

+0.165

87,191,800

HLCAP

4.44

+0.14

201,200

CRESNDO

3.58

+0.13

356,600

YTL

3.51

+0.12

3,055,400

UTDPLT

25.48

+0.12

7,500

More gainer Stocks

ALLIANZ

21.30

-0.46

9,000

MPI

31.90

-0.18

5,200

F&N

32.50

-0.16

600

AJI

18.76

-0.14

40,900

KUAISHO-C17

0.08

-0.12

58,800

KOBAY

2.38

-0.11

889,100

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More