[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

Moomoo MY

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

Latest Videos

MQ Market Updates - 16 May 2024

MQ Trader

MQ Trading Signals

2024-05-17 09:20:00

TURTLE SYSTEM 20

10 Mins

SELL

2024-05-17 09:20:00

TURTLE SYSTEM 55

10 Mins

SELL

2024-05-17 09:20:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-05-17 09:20:00

TURTLE SYSTEM 55

5 Mins

SELL

2024-05-17 09:10:00

VOLUME BREAKOUT

10 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

TOPGLOV

TOP GLOVE CORPORATION BHD

646

MPI

MALAYSIAN PACIFIC INDUSTRIES

492

MBSB

MALAYSIA BUILDING SOCIETY BHD

481

HLIND

HONG LEONG INDUSTRIES BHD

458

PTRANS

PERAK TRANSIT BERHAD

404

DNEX

DAGANG NEXCHANGE BERHAD

400

HARTA

HARTALEGA HOLDINGS BHD

385

YTLPOWR

YTL POWER INTERNATIONAL BHD

381

NOTION

NOTION VTEC BHD

380

Daily Stocks

INGENIEU-WB

0.02

+0.015

697,341,600

HSI-CV8

0.165

+0.015

394,055,600

INGENIEU

0.095

+0.02

355,391,100

HSI-HUZ

0.18

-0.025

353,012,500

DNEX

0.44

+0.04

183,795,000

HSI-HU6

0.065

-0.005

158,836,600

REVENUE

0.225

-0.005

115,912,200

TOPGLOV

1.20

0.00

113,307,300

DSONIC

0.525

+0.05

112,568,300

SINKUNG

0.15

+0.005

92,110,800

More active Stocks

MPI

36.60

+3.10

911,700

ALLIANZ

23.38

+1.30

93,800

ALLIANZ-PA

24.00

+1.10

12,900

HEIM

25.60

+0.84

514,800

DKSH

5.28

+0.27

512,600

GCB

3.65

+0.26

8,241,600

DLADY

33.00

+0.26

17,900

HLIND

11.08

+0.24

1,187,400

HUMEIND

3.46

+0.23

2,830,000

YTLPOWR

5.39

+0.21

27,493,200

More gainer Stocks

UTDPLT

25.84

-0.36

189,200

PANAMY

19.48

-0.22

72,700

AJI

15.94

-0.18

275,700

PMETAL

5.20

-0.16

8,727,600

KLK

22.40

-0.12

933,400

KUAISHO-C17

0.08

-0.12

58,800

HTPADU

2.41

-0.11

2,455,400

IOICORP-C58

0.04

-0.11

400,000

PARAGON

3.40

-0.10

88,000

CARZO

0.20

-0.10

66,400

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