[CJCEN] QoQ TTM Result on 31-Mar-2017 [#1]

Stock

[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD

Announcement Date

18-May-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

31-Mar-2017 [#1]

Profit Trend

QoQ- 1.9%

YoY- -28.98%

Quarter Report

Quarterly Report Q1 2017.pdf

Latest QR

Upcoming QR

CJCEN's Result

CJCEN's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
TTM Result
Revenue	294,597	290,121	291,147	301,778	300,289	299,013	301,789	-1.59%
YoY %	1.54%	-0.35%	-3.52%	0.50%	0.43%	-0.92%	-	-
Horiz. %	97.62%	96.13%	96.47%	100.00%	99.50%	99.08%	100.00%	-
PBT	21,113	23,611	23,408	26,738	25,594	26,287	29,541	-20.01%
YoY %	-10.58%	0.87%	-12.45%	4.47%	-2.64%	-11.02%	-	-
Horiz. %	71.47%	79.93%	79.24%	90.51%	86.64%	88.98%	100.00%	-
Tax	-5,855	-5,559	-5,185	-6,109	-5,342	-6,110	-7,116	-12.16%
YoY %	-5.32%	-7.21%	15.13%	-14.36%	12.57%	14.14%	-	-
Horiz. %	82.28%	78.12%	72.86%	85.85%	75.07%	85.86%	100.00%	-
NP	15,258	18,052	18,223	20,629	20,252	20,177	22,425	-22.58%
YoY %	-15.48%	-0.94%	-11.66%	1.86%	0.37%	-10.02%	-	-
Horiz. %	68.04%	80.50%	81.26%	91.99%	90.31%	89.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	15,222	17,998	18,147	20,553	20,170	20,102	22,370	-22.58%
YoY %	-15.42%	-0.82%	-11.71%	1.90%	0.34%	-10.14%	-	-
Horiz. %	68.05%	80.46%	81.12%	91.88%	90.17%	89.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.73%	23.54%	22.15%	22.85%	20.87%	23.24%	24.09%	-
YoY %	17.80%	6.28%	-3.06%	9.49%	-10.20%	-3.53%	-	-
Horiz. %	115.11%	97.72%	91.95%	94.85%	86.63%	96.47%	100.00%	-
Total Cost	279,339	272,069	272,924	281,149	280,037	278,836	279,364	-0.00%
YoY %	2.67%	-0.31%	-2.93%	0.40%	0.43%	-0.19%	-	-
Horiz. %	99.99%	97.39%	97.69%	100.64%	100.24%	99.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	318,142	314,938	313,038	306,330	298,682	293,846	297,663	4.52%
YoY %	1.02%	0.61%	2.19%	2.56%	1.65%	-1.28%	-	-
Horiz. %	106.88%	105.80%	105.17%	102.91%	100.34%	98.72%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Dividend
Div	5,884	3,871	5,779	9,547	13,298	15,122	18,783	-53.77%
YoY %	52.00%	-33.02%	-39.47%	-28.21%	-12.06%	-19.49%	-	-
Horiz. %	31.33%	20.61%	30.77%	50.83%	70.80%	80.51%	100.00%	-
Div Payout %	38.66%	21.51%	31.85%	46.45%	65.93%	75.23%	83.97%	-
YoY %	79.73%	-32.46%	-31.43%	-29.55%	-12.36%	-10.41%	-	-
Horiz. %	46.04%	25.62%	37.93%	55.32%	78.52%	89.59%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Equity
Net Worth	318,142	314,938	313,038	306,330	298,682	293,846	297,663	4.52%
YoY %	1.02%	0.61%	2.19%	2.56%	1.65%	-1.28%	-	-
Horiz. %	106.88%	105.80%	105.17%	102.91%	100.34%	98.72%	100.00%	-
NOSH	392,798	393,673	391,298	387,760	382,926	381,619	381,619	1.93%
YoY %	-0.22%	0.61%	0.91%	1.26%	0.34%	0.00%	-	-
Horiz. %	102.93%	103.16%	102.54%	101.61%	100.34%	100.00%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Ratio Analysis
NP Margin	5.18%	6.22%	6.26%	6.84%	6.74%	6.75%	7.43%	-
YoY %	-16.72%	-0.64%	-8.48%	1.48%	-0.15%	-9.15%	-	-
Horiz. %	69.72%	83.71%	84.25%	92.06%	90.71%	90.85%	100.00%	-
ROE	4.78%	5.71%	5.80%	6.71%	6.75%	6.84%	7.52%	-
YoY %	-16.29%	-1.55%	-13.56%	-0.59%	-1.32%	-9.04%	-	-
Horiz. %	63.56%	75.93%	77.13%	89.23%	89.76%	90.96%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Per Share
RPS	75.01	73.70	74.41	77.83	78.42	78.35	79.08	-3.45%
YoY %	1.78%	-0.95%	-4.39%	-0.75%	0.09%	-0.92%	-	-
Horiz. %	94.85%	93.20%	94.09%	98.42%	99.17%	99.08%	100.00%	-
EPS	3.88	4.57	4.64	5.30	5.27	5.27	5.86	-23.97%
YoY %	-15.10%	-1.51%	-12.45%	0.57%	0.00%	-10.07%	-	-
Horiz. %	66.21%	77.99%	79.18%	90.44%	89.93%	89.93%	100.00%	-
DPS	1.50	0.98	1.48	2.50	3.47	3.96	4.92	-54.60%
YoY %	53.06%	-33.78%	-40.80%	-27.95%	-12.37%	-19.51%	-	-
Horiz. %	30.49%	19.92%	30.08%	50.81%	70.53%	80.49%	100.00%	-
NAPS	0.81	0.80	0.80	0.79	0.78	0.77	0.78	2.54%
YoY %	1.25%	0.00%	1.27%	1.28%	1.30%	-1.28%	-	-
Horiz. %	103.85%	102.56%	102.56%	101.28%	100.00%	98.72%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Adjusted Per Share Value based on latest NOSH - 387,760
RPS	49.58	48.82	49.00	50.78	50.53	50.32	50.79	-1.59%
YoY %	1.56%	-0.37%	-3.51%	0.49%	0.42%	-0.93%	-	-
Horiz. %	97.62%	96.12%	96.48%	99.98%	99.49%	99.07%	100.00%	-
EPS	2.56	3.03	3.05	3.46	3.39	3.38	3.76	-22.55%
YoY %	-15.51%	-0.66%	-11.85%	2.06%	0.30%	-10.11%	-	-
Horiz. %	68.09%	80.59%	81.12%	92.02%	90.16%	89.89%	100.00%	-
DPS	0.99	0.65	0.97	1.61	2.24	2.54	3.16	-53.77%
YoY %	52.31%	-32.99%	-39.75%	-28.12%	-11.81%	-19.62%	-	-
Horiz. %	31.33%	20.57%	30.70%	50.95%	70.89%	80.38%	100.00%	-
NAPS	0.5354	0.53	0.5268	0.5155	0.5026	0.4945	0.5009	4.52%
YoY %	1.02%	0.61%	2.19%	2.57%	1.64%	-1.28%	-	-
Horiz. %	106.89%	105.81%	105.17%	102.91%	100.34%	98.72%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/12/17	29/09/17	30/06/17	31/03/17	30/12/16	30/09/16	30/06/16	-
Price	1.01	1.12	1.39	1.00	0.88	0.915	0.85	-
P/RPS	1.35	1.52	1.87	1.28	1.12	1.17	1.07	16.71%
YoY %	-11.18%	-18.72%	46.09%	14.29%	-4.27%	9.35%	-	-
Horiz. %	126.17%	142.06%	174.77%	119.63%	104.67%	109.35%	100.00%	-
P/EPS	26.06	24.50	29.97	18.87	16.71	17.37	14.50	47.66%
YoY %	6.37%	-18.25%	58.82%	12.93%	-3.80%	19.79%	-	-
Horiz. %	179.72%	168.97%	206.69%	130.14%	115.24%	119.79%	100.00%	-
EY	3.84	4.08	3.34	5.30	5.99	5.76	6.90	-32.26%
YoY %	-5.88%	22.16%	-36.98%	-11.52%	3.99%	-16.52%	-	-
Horiz. %	55.65%	59.13%	48.41%	76.81%	86.81%	83.48%	100.00%	-
DY	1.49	0.88	1.06	2.50	3.95	4.33	5.79	-59.44%
YoY %	69.32%	-16.98%	-57.60%	-36.71%	-8.78%	-25.22%	-	-
Horiz. %	25.73%	15.20%	18.31%	43.18%	68.22%	74.78%	100.00%	-
P/NAPS	1.25	1.40	1.74	1.27	1.13	1.19	1.09	9.53%
YoY %	-10.71%	-19.54%	37.01%	12.39%	-5.04%	9.17%	-	-
Horiz. %	114.68%	128.44%	159.63%	116.51%	103.67%	109.17%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Price Multiplier on Announcement Date
Date	27/02/18	17/11/17	17/08/17	18/05/17	22/02/17	22/11/16	23/08/16	-
Price	0.895	1.10	1.21	1.19	0.895	0.915	0.89	-
P/RPS	1.19	1.49	1.63	1.53	1.14	1.17	1.13	3.49%
YoY %	-20.13%	-8.59%	6.54%	34.21%	-2.56%	3.54%	-	-
Horiz. %	105.31%	131.86%	144.25%	135.40%	100.88%	103.54%	100.00%	-
P/EPS	23.09	24.06	26.09	22.45	16.99	17.37	15.18	32.16%
YoY %	-4.03%	-7.78%	16.21%	32.14%	-2.19%	14.43%	-	-
Horiz. %	152.11%	158.50%	171.87%	147.89%	111.92%	114.43%	100.00%	-
EY	4.33	4.16	3.83	4.45	5.89	5.76	6.59	-24.36%
YoY %	4.09%	8.62%	-13.93%	-24.45%	2.26%	-12.59%	-	-
Horiz. %	65.71%	63.13%	58.12%	67.53%	89.38%	87.41%	100.00%	-
DY	1.68	0.89	1.22	2.10	3.88	4.33	5.53	-54.71%
YoY %	88.76%	-27.05%	-41.90%	-45.88%	-10.39%	-21.70%	-	-
Horiz. %	30.38%	16.09%	22.06%	37.97%	70.16%	78.30%	100.00%	-
P/NAPS	1.10	1.38	1.51	1.51	1.15	1.19	1.14	-2.34%
YoY %	-20.29%	-8.61%	0.00%	31.30%	-3.36%	4.39%	-	-
Horiz. %	96.49%	121.05%	132.46%	132.46%	100.88%	104.39%	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

2024-05-14 11:25:00

TURTLE SYSTEM 55

5 Mins

BUY

2024-05-14 11:20:00

TURTLE SYSTEM 55

10 Mins

BUY

2024-05-14 11:00:00

TURTLE SYSTEM 20

Hourly

BUY

2024-05-14 11:00:00

TURTLE SYSTEM 20

30 Mins

BUY

2024-05-14 11:00:00

TURTLE SYSTEM 55

30 Mins

BUY

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

386

YTLPOWR

YTL POWER INTERNATIONAL BHD

355

GENTING

GENTING BHD

353

PTRANS

PERAK TRANSIT BERHAD

332

MPI

MALAYSIAN PACIFIC INDUSTRIES

324

HLIND

HONG LEONG INDUSTRIES BHD

320

GENM

GENTING MALAYSIA BERHAD

273

TOPGLOV

TOP GLOVE CORPORATION BHD

260

PBBANK

PUBLIC BANK BHD

239

Daily Stocks

HSI-CXG

0.21

0.00

283,664,600

MMAG-WC

0.14

-0.015

181,968,600

INIX-OR

0.02

0.00

141,839,900

FPHB

0.41

+0.17

141,526,700

HSI-HUZ

0.24

0.00

112,841,700

MMAG

0.37

-0.005

79,253,300

EDUSPEC-OR

0.005

0.00

75,002,700

PMHLDG

0.34

+0.055

71,168,000

HSI-CT2

0.095

-0.005

61,953,200

E&O-LR

0.055

+0.01

56,261,700

More active Stocks

MPI

32.54

+0.46

294,500

PTT

1.90

+0.33

3,084,600

UTDPLT

25.62

+0.26

276,000

MTEC

1.35

+0.18

14,906,300

PIE

6.09

+0.18

857,300

CARLSBG

19.62

+0.18

195,100

FPHB

0.41

+0.17

141,526,700

CRESNDO

3.61

+0.16

932,400

BNASTRA

1.85

+0.15

2,488,600

HSI-CV5

1.09

+0.15

11,600

More gainer Stocks

IDEAL

3.40

-0.20

6,000

ALLIANZ-PA

22.80

-0.20

100

KOBAY

2.30

-0.19

4,885,700

GESHEN

4.13

-0.17

155,700

HLFG

17.56

-0.16

139,500

KUAISHO-C17

0.08

-0.12

58,800

APOLLO

6.87

-0.12

12,700

BKAWAN

20.18

-0.10

5,000

DXN-CM

0.055

-0.095

50,000

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