[CJCEN] YoY TTM Result on 30-Jun-2018 [#2]

Stock

[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD

Announcement Date

24-Aug-2018

Admission Sponsor

Sponsor

Financial Year

31-Dec-2018

Quarter

30-Jun-2018 [#2]

Profit Trend

QoQ- -1.84%

YoY- -29.59%

Quarter Report

Quarterly Report Q2 2018.pdf

Latest QR

Upcoming QR

CJCEN's Result

CJCEN's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
TTM Result
Revenue	860,799	468,539	468,095	348,361	291,147	301,789	283,324	20.32%
YoY %	83.72%	0.09%	34.37%	19.65%	-3.53%	6.52%	-	-
Horiz. %	303.82%	165.37%	165.22%	122.95%	102.76%	106.52%	100.00%	-
PBT	5,733	-7,150	2,796	17,113	23,408	29,541	50,816	-30.46%
YoY %	180.18%	-355.72%	-83.66%	-26.89%	-20.76%	-41.87%	-	-
Horiz. %	11.28%	-14.07%	5.50%	33.68%	46.06%	58.13%	100.00%	-
Tax	-10,842	319	-3,157	-4,283	-5,185	-7,116	-9,129	2.90%
YoY %	-3,498.75%	110.10%	26.29%	17.40%	27.14%	22.05%	-	-
Horiz. %	118.76%	-3.49%	34.58%	46.92%	56.80%	77.95%	100.00%	-
NP	-5,109	-6,831	-361	12,830	18,223	22,425	41,687	-
YoY %	25.21%	-1,792.24%	-102.81%	-29.59%	-18.74%	-46.21%	-	-
Horiz. %	-12.26%	-16.39%	-0.87%	30.78%	43.71%	53.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-5,247	-6,951	-471	12,777	18,147	22,370	41,627	-
YoY %	24.51%	-1,375.80%	-103.69%	-29.59%	-18.88%	-46.26%	-	-
Horiz. %	-12.60%	-16.70%	-1.13%	30.69%	43.59%	53.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	189.12%	-	112.91%	25.03%	22.15%	24.09%	17.96%	-
YoY %	0.00%	-	351.10%	13.00%	-8.05%	34.13%	-	-
Horiz. %	1,053.01%	-	628.67%	139.37%	123.33%	134.13%	100.00%	-
Total Cost	865,908	475,370	468,456	335,531	272,924	279,364	241,637	23.68%
YoY %	82.15%	1.48%	39.62%	22.94%	-2.31%	15.61%	-	-
Horiz. %	358.35%	196.73%	193.87%	138.86%	112.95%	115.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	404,963	296,515	316,616	323,268	313,038	297,663	284,023	6.08%
YoY %	36.57%	-6.35%	-2.06%	3.27%	5.17%	4.80%	-	-
Horiz. %	142.58%	104.40%	111.48%	113.82%	110.22%	104.80%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Dividend
Div	-	-	976	5,898	5,779	18,783	17,147	-
YoY %	-	-	-83.45%	2.06%	-69.23%	9.54%	-	-
Horiz. %	-	-	5.69%	34.40%	33.70%	109.54%	100.00%	-
Div Payout %	-	-	0.00%	46.17%	31.85%	83.97%	41.19%	-
YoY %	-	-	0.00%	44.96%	-62.07%	103.86%	-	-
Horiz. %	-	-	0.00%	112.09%	77.32%	203.86%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Equity
Net Worth	404,963	296,515	316,616	323,268	313,038	297,663	284,023	6.08%
YoY %	36.57%	-6.35%	-2.06%	3.27%	5.17%	4.80%	-	-
Horiz. %	142.58%	104.40%	111.48%	113.82%	110.22%	104.80%	100.00%	-
NOSH	594,229	394,229	394,229	394,229	391,298	381,619	368,861	8.26%
YoY %	50.73%	0.00%	0.00%	0.75%	2.54%	3.46%	-	-
Horiz. %	161.10%	106.88%	106.88%	106.88%	106.08%	103.46%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Ratio Analysis
NP Margin	-0.59%	-1.46%	-0.08%	3.68%	6.26%	7.43%	14.71%	-
YoY %	59.59%	-1,725.00%	-102.17%	-41.21%	-15.75%	-49.49%	-	-
Horiz. %	-4.01%	-9.93%	-0.54%	25.02%	42.56%	50.51%	100.00%	-
ROE	-1.30%	-2.34%	-0.15%	3.95%	5.80%	7.52%	14.66%	-
YoY %	44.44%	-1,460.00%	-103.80%	-31.90%	-22.87%	-48.70%	-	-
Horiz. %	-8.87%	-15.96%	-1.02%	26.94%	39.56%	51.30%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Per Share
RPS	146.67	110.61	119.75	88.36	74.41	79.08	76.81	11.37%
YoY %	32.60%	-7.63%	35.53%	18.75%	-5.91%	2.96%	-	-
Horiz. %	190.95%	144.00%	155.90%	115.04%	96.88%	102.96%	100.00%	-
EPS	-0.89	-1.64	-0.12	3.24	4.64	5.86	11.29	-
YoY %	45.73%	-1,266.67%	-103.70%	-30.17%	-20.82%	-48.10%	-	-
Horiz. %	-7.88%	-14.53%	-1.06%	28.70%	41.10%	51.90%	100.00%	-
DPS	0.00	0.00	0.25	1.50	1.48	4.92	4.65	-
YoY %	0.00%	0.00%	-83.33%	1.35%	-69.92%	5.81%	-	-
Horiz. %	0.00%	0.00%	5.38%	32.26%	31.83%	105.81%	100.00%	-
NAPS	0.69	0.70	0.81	0.82	0.80	0.78	0.77	-1.81%
YoY %	-1.43%	-13.58%	-1.22%	2.50%	2.56%	1.30%	-	-
Horiz. %	89.61%	90.91%	105.19%	106.49%	103.90%	101.30%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Adjusted Per Share Value based on latest NOSH - 394,229
RPS	144.86	78.85	78.77	58.62	49.00	50.79	47.68	20.32%
YoY %	83.72%	0.10%	34.37%	19.63%	-3.52%	6.52%	-	-
Horiz. %	303.82%	165.37%	165.21%	122.94%	102.77%	106.52%	100.00%	-
EPS	-0.88	-1.17	-0.08	2.15	3.05	3.76	7.01	-
YoY %	24.79%	-1,362.50%	-103.72%	-29.51%	-18.88%	-46.36%	-	-
Horiz. %	-12.55%	-16.69%	-1.14%	30.67%	43.51%	53.64%	100.00%	-
DPS	0.00	0.00	0.16	0.99	0.97	3.16	2.89	-
YoY %	0.00%	0.00%	-83.84%	2.06%	-69.30%	9.34%	-	-
Horiz. %	0.00%	0.00%	5.54%	34.26%	33.56%	109.34%	100.00%	-
NAPS	0.6815	0.499	0.5328	0.544	0.5268	0.5009	0.478	6.08%
YoY %	36.57%	-6.34%	-2.06%	3.26%	5.17%	4.79%	-	-
Horiz. %	142.57%	104.39%	111.46%	113.81%	110.21%	104.79%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	-
Price	0.46	0.375	0.41	0.62	1.39	0.85	0.935	-
P/RPS	0.31	0.34	0.34	0.70	1.87	1.07	1.22	-20.39%
YoY %	-8.82%	0.00%	-51.43%	-62.57%	74.77%	-12.30%	-	-
Horiz. %	25.41%	27.87%	27.87%	57.38%	153.28%	87.70%	100.00%	-
P/EPS	-51.45	-22.85	-340.26	19.13	29.97	14.50	8.29	-
YoY %	-125.16%	93.28%	-1,878.67%	-36.17%	106.69%	74.91%	-	-
Horiz. %	-620.63%	-275.63%	-4,104.46%	230.76%	361.52%	174.91%	100.00%	-
EY	-1.94	-4.38	-0.29	5.23	3.34	6.90	12.07	-
YoY %	55.71%	-1,410.34%	-105.54%	56.59%	-51.59%	-42.83%	-	-
Horiz. %	-16.07%	-36.29%	-2.40%	43.33%	27.67%	57.17%	100.00%	-
DY	0.00	0.00	0.61	2.42	1.06	5.79	4.97	-
YoY %	0.00%	0.00%	-74.79%	128.30%	-81.69%	16.50%	-	-
Horiz. %	0.00%	0.00%	12.27%	48.69%	21.33%	116.50%	100.00%	-
P/NAPS	0.67	0.54	0.51	0.76	1.74	1.09	1.21	-9.37%
YoY %	24.07%	5.88%	-32.89%	-56.32%	59.63%	-9.92%	-	-
Horiz. %	55.37%	44.63%	42.15%	62.81%	143.80%	90.08%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Announcement Date
Date	25/08/21	27/08/20	22/08/19	24/08/18	17/08/17	23/08/16	17/08/15	-
Price	0.49	0.335	0.405	0.715	1.21	0.89	0.83	-
P/RPS	0.33	0.30	0.34	0.81	1.63	1.13	1.08	-17.91%
YoY %	10.00%	-11.76%	-58.02%	-50.31%	44.25%	4.63%	-	-
Horiz. %	30.56%	27.78%	31.48%	75.00%	150.93%	104.63%	100.00%	-
P/EPS	-54.81	-20.41	-336.11	22.06	26.09	15.18	7.35	-
YoY %	-168.54%	93.93%	-1,623.62%	-15.45%	71.87%	106.53%	-	-
Horiz. %	-745.71%	-277.69%	-4,572.93%	300.14%	354.97%	206.53%	100.00%	-
EY	-1.82	-4.90	-0.30	4.53	3.83	6.59	13.60	-
YoY %	62.86%	-1,533.33%	-106.62%	18.28%	-41.88%	-51.54%	-	-
Horiz. %	-13.38%	-36.03%	-2.21%	33.31%	28.16%	48.46%	100.00%	-
DY	0.00	0.00	0.62	2.10	1.22	5.53	5.60	-
YoY %	0.00%	0.00%	-70.48%	72.13%	-77.94%	-1.25%	-	-
Horiz. %	0.00%	0.00%	11.07%	37.50%	21.79%	98.75%	100.00%	-
P/NAPS	0.71	0.48	0.50	0.87	1.51	1.14	1.08	-6.74%
YoY %	47.92%	-4.00%	-42.53%	-42.38%	32.46%	5.56%	-	-
Horiz. %	65.74%	44.44%	46.30%	80.56%	139.81%	105.56%	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