[CJCEN] YoY TTM Result on 30-Jun-2016 [#2]

Stock

[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD

Announcement Date

23-Aug-2016

Admission Sponsor

Sponsor

Financial Year

31-Dec-2016

Quarter

30-Jun-2016 [#2]

Profit Trend

QoQ- -22.7%

YoY- -46.26%

Quarter Report

Quarterly Report Q2 2016.pdf

Latest QR

Upcoming QR

CJCEN's Result

CJCEN's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
TTM Result
Revenue	468,095	348,361	291,147	301,789	283,324	284,866	236,264	12.06%
YoY %	34.37%	19.65%	-3.53%	6.52%	-0.54%	20.57%	-	-
Horiz. %	198.12%	147.45%	123.23%	127.73%	119.92%	120.57%	100.00%	-
PBT	2,796	17,113	23,408	29,541	50,816	34,552	24,153	-30.17%
YoY %	-83.66%	-26.89%	-20.76%	-41.87%	47.07%	43.05%	-	-
Horiz. %	11.58%	70.85%	96.92%	122.31%	210.39%	143.05%	100.00%	-
Tax	-3,157	-4,283	-5,185	-7,116	-9,129	-7,772	-8,222	-14.73%
YoY %	26.29%	17.40%	27.14%	22.05%	-17.46%	5.47%	-	-
Horiz. %	38.40%	52.09%	63.06%	86.55%	111.03%	94.53%	100.00%	-
NP	-361	12,830	18,223	22,425	41,687	26,780	15,931	-
YoY %	-102.81%	-29.59%	-18.74%	-46.21%	55.66%	68.10%	-	-
Horiz. %	-2.27%	80.53%	114.39%	140.76%	261.67%	168.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-471	12,777	18,147	22,370	41,627	26,598	16,953	-
YoY %	-103.69%	-29.59%	-18.88%	-46.26%	56.50%	56.89%	-	-
Horiz. %	-2.78%	75.37%	107.04%	131.95%	245.54%	156.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	112.91%	25.03%	22.15%	24.09%	17.96%	22.49%	34.04%	-
YoY %	351.10%	13.00%	-8.05%	34.13%	-20.14%	-33.93%	-	-
Horiz. %	331.70%	73.53%	65.07%	70.77%	52.76%	66.07%	100.00%	-
Total Cost	468,456	335,531	272,924	279,364	241,637	258,086	220,333	13.38%
YoY %	39.62%	22.94%	-2.31%	15.61%	-6.37%	17.13%	-	-
Horiz. %	212.61%	152.28%	123.87%	126.79%	109.67%	117.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	316,616	323,268	313,038	297,663	284,023	241,662	246,729	4.24%
YoY %	-2.06%	3.27%	5.17%	4.80%	17.53%	-2.05%	-	-
Horiz. %	128.33%	131.02%	126.88%	120.64%	115.12%	97.95%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Dividend
Div	976	5,898	5,779	18,783	17,147	14,347	8,270	-29.95%
YoY %	-83.45%	2.06%	-69.23%	9.54%	19.52%	73.48%	-	-
Horiz. %	11.80%	71.32%	69.88%	227.12%	207.34%	173.48%	100.00%	-
Div Payout %	0.00%	46.17%	31.85%	83.97%	41.19%	53.94%	48.78%	-
YoY %	0.00%	44.96%	-62.07%	103.86%	-23.64%	10.58%	-	-
Horiz. %	0.00%	94.65%	65.29%	172.14%	84.44%	110.58%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Equity
Net Worth	316,616	323,268	313,038	297,663	284,023	241,662	246,729	4.24%
YoY %	-2.06%	3.27%	5.17%	4.80%	17.53%	-2.05%	-	-
Horiz. %	128.33%	131.02%	126.88%	120.64%	115.12%	97.95%	100.00%	-
NOSH	394,229	394,229	391,298	381,619	368,861	120,831	116,933	22.44%
YoY %	0.00%	0.75%	2.54%	3.46%	205.27%	3.33%	-	-
Horiz. %	337.14%	337.14%	334.63%	326.36%	315.45%	103.33%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Ratio Analysis
NP Margin	-0.08%	3.68%	6.26%	7.43%	14.71%	9.40%	6.74%	-
YoY %	-102.17%	-41.21%	-15.75%	-49.49%	56.49%	39.47%	-	-
Horiz. %	-1.19%	54.60%	92.88%	110.24%	218.25%	139.47%	100.00%	-
ROE	-0.15%	3.95%	5.80%	7.52%	14.66%	11.01%	6.87%	-
YoY %	-103.80%	-31.90%	-22.87%	-48.70%	33.15%	60.26%	-	-
Horiz. %	-2.18%	57.50%	84.43%	109.46%	213.39%	160.26%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Per Share
RPS	119.75	88.36	74.41	79.08	76.81	235.76	202.05	-8.34%
YoY %	35.53%	18.75%	-5.91%	2.96%	-67.42%	16.68%	-	-
Horiz. %	59.27%	43.73%	36.83%	39.14%	38.02%	116.68%	100.00%	-
EPS	-0.12	3.24	4.64	5.86	11.29	22.01	14.50	-
YoY %	-103.70%	-30.17%	-20.82%	-48.10%	-48.71%	51.79%	-	-
Horiz. %	-0.83%	22.34%	32.00%	40.41%	77.86%	151.79%	100.00%	-
DPS	0.25	1.50	1.48	4.92	4.65	11.87	7.07	-42.69%
YoY %	-83.33%	1.35%	-69.92%	5.81%	-60.83%	67.89%	-	-
Horiz. %	3.54%	21.22%	20.93%	69.59%	65.77%	167.89%	100.00%	-
NAPS	0.81	0.82	0.80	0.78	0.77	2.00	2.11	-14.74%
YoY %	-1.22%	2.50%	2.56%	1.30%	-61.50%	-5.21%	-	-
Horiz. %	38.39%	38.86%	37.91%	36.97%	36.49%	94.79%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Adjusted Per Share Value based on latest NOSH - 381,619
RPS	78.77	58.62	49.00	50.79	47.68	47.94	39.76	12.06%
YoY %	34.37%	19.63%	-3.52%	6.52%	-0.54%	20.57%	-	-
Horiz. %	198.11%	147.43%	123.24%	127.74%	119.92%	120.57%	100.00%	-
EPS	-0.08	2.15	3.05	3.76	7.01	4.48	2.85	-
YoY %	-103.72%	-29.51%	-18.88%	-46.36%	56.47%	57.19%	-	-
Horiz. %	-2.81%	75.44%	107.02%	131.93%	245.96%	157.19%	100.00%	-
DPS	0.16	0.99	0.97	3.16	2.89	2.41	1.39	-30.24%
YoY %	-83.84%	2.06%	-69.30%	9.34%	19.92%	73.38%	-	-
Horiz. %	11.51%	71.22%	69.78%	227.34%	207.91%	173.38%	100.00%	-
NAPS	0.5328	0.544	0.5268	0.5009	0.478	0.4067	0.4152	4.24%
YoY %	-2.06%	3.26%	5.17%	4.79%	17.53%	-2.05%	-	-
Horiz. %	128.32%	131.02%	126.88%	120.64%	115.13%	97.95%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	-
Price	0.41	0.62	1.39	0.85	0.935	2.46	1.90	-
P/RPS	0.34	0.70	1.87	1.07	1.22	1.04	0.94	-15.58%
YoY %	-51.43%	-62.57%	74.77%	-12.30%	17.31%	10.64%	-	-
Horiz. %	36.17%	74.47%	198.94%	113.83%	129.79%	110.64%	100.00%	-
P/EPS	-340.26	19.13	29.97	14.50	8.29	11.18	13.11	-
YoY %	-1,878.67%	-36.17%	106.69%	74.91%	-25.85%	-14.72%	-	-
Horiz. %	-2,595.42%	145.92%	228.60%	110.60%	63.23%	85.28%	100.00%	-
EY	-0.29	5.23	3.34	6.90	12.07	8.95	7.63	-
YoY %	-105.54%	56.59%	-51.59%	-42.83%	34.86%	17.30%	-	-
Horiz. %	-3.80%	68.55%	43.77%	90.43%	158.19%	117.30%	100.00%	-
DY	0.61	2.42	1.06	5.79	4.97	4.83	3.72	-26.00%
YoY %	-74.79%	128.30%	-81.69%	16.50%	2.90%	29.84%	-	-
Horiz. %	16.40%	65.05%	28.49%	155.65%	133.60%	129.84%	100.00%	-
P/NAPS	0.51	0.76	1.74	1.09	1.21	1.23	0.90	-9.02%
YoY %	-32.89%	-56.32%	59.63%	-9.92%	-1.63%	36.67%	-	-
Horiz. %	56.67%	84.44%	193.33%	121.11%	134.44%	136.67%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Announcement Date
Date	22/08/19	24/08/18	17/08/17	23/08/16	17/08/15	14/08/14	15/08/13	-
Price	0.405	0.715	1.21	0.89	0.83	2.52	1.92	-
P/RPS	0.34	0.81	1.63	1.13	1.08	1.07	0.95	-15.73%
YoY %	-58.02%	-50.31%	44.25%	4.63%	0.93%	12.63%	-	-
Horiz. %	35.79%	85.26%	171.58%	118.95%	113.68%	112.63%	100.00%	-
P/EPS	-336.11	22.06	26.09	15.18	7.35	11.45	13.24	-
YoY %	-1,623.62%	-15.45%	71.87%	106.53%	-35.81%	-13.52%	-	-
Horiz. %	-2,538.60%	166.62%	197.05%	114.65%	55.51%	86.48%	100.00%	-
EY	-0.30	4.53	3.83	6.59	13.60	8.74	7.55	-
YoY %	-106.62%	18.28%	-41.88%	-51.54%	55.61%	15.76%	-	-
Horiz. %	-3.97%	60.00%	50.73%	87.28%	180.13%	115.76%	100.00%	-
DY	0.62	2.10	1.22	5.53	5.60	4.71	3.68	-25.67%
YoY %	-70.48%	72.13%	-77.94%	-1.25%	18.90%	27.99%	-	-
Horiz. %	16.85%	57.07%	33.15%	150.27%	152.17%	127.99%	100.00%	-
P/NAPS	0.50	0.87	1.51	1.14	1.08	1.26	0.91	-9.49%
YoY %	-42.53%	-42.38%	32.46%	5.56%	-14.29%	38.46%	-	-
Horiz. %	54.95%	95.60%	165.93%	125.27%	118.68%	138.46%	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