[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

Moomoo MY

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

Latest Videos

MQ Market Updates - 17 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

MPI

MALAYSIAN PACIFIC INDUSTRIES

446

DNEX

DAGANG NEXCHANGE BERHAD

411

HLIND

HONG LEONG INDUSTRIES BHD

363

MBSB

MALAYSIA BUILDING SOCIETY BHD

359

PTRANS

PERAK TRANSIT BERHAD

342

YTLPOWR

YTL POWER INTERNATIONAL BHD

293

TOPGLOV

TOP GLOVE CORPORATION BHD

259

MAYBANK

MALAYAN BANKING BHD

238

PBBANK

PUBLIC BANK BHD

235

Daily Stocks

INGENIEU-WB

0.02

+0.015

697,352,800

HSI-CV8

0.165

+0.015

394,105,600

INGENIEU

0.095

+0.02

355,391,100

HSI-HUZ

0.18

-0.025

353,012,500

DNEX

0.44

+0.04

184,010,000

HSI-HU6

0.065

-0.005

158,836,600

REVENUE

0.225

-0.005

115,917,200

TOPGLOV

1.20

0.00

113,307,400

DSONIC

0.525

+0.05

112,593,800

SINKUNG

0.15

+0.005

92,112,300

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

8,275,600

DLADY

33.00

+0.26

17,900

HLIND

11.08

+0.24

1,187,400

HUMEIND

3.46

+0.23

2,835,500

YTLPOWR

5.39

+0.21

27,494,700

More gainer Stocks

UTDPLT

25.84

-0.36

191,300

PANAMY

19.48

-0.22

72,700

ORIENT

6.97

-0.18

1,220,900

AJI

15.94

-0.18

275,700

PMETAL

5.20

-0.16

8,730,600

KLK

22.40

-0.12

933,500

KUAISHO-C17

0.08

-0.12

58,800

HTPADU

2.41

-0.11

2,460,400

IOICORP-C58

0.04

-0.11

400,000

PARAGON

3.40

-0.10

88,000

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