T-O (am): 0.000 (08:59:00)
Last updated: 16:56
Customize
Select columns required and click "Update" to save your preferences
Ann. Date | Qtr. Date | Q | FYE | Revenue [M] | PBT [M] | NP [M] | NPM | DPS | EPS | R. QoQ | R. YoY | E. QoQ | E. YoY | TTM EPS |
Adj. [M] |
NP [M] (adj) |
NPM (adj) |
EPS (adj) |
E. QoQ (adj) |
E. YoY (adj) |
TTM EPS (adj) |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
22 May 25 | Q1 Mar 25 | 1 | 31 Dec 25 | 202.94 | 2.08 | 1.15 | 0.6% | 0.00 | 0.20 | 55.5% | 5.7% | 111.5% | 43.2% | ||||||||
27 Feb 25 | Q4 Dec 24 | 4 | 31 Dec 24 | 130.56 | -8.68 | -9.95 | -7.6% | 0.00 | -1.71 | 19.0% | 10.9% | 1289.0% | 1668.6% | ||||||||
21 Nov 24 | Q3 Sep 24 | 3 | 31 Dec 24 | 161.10 | -1.06 | -0.72 | -0.4% | 0.00 | -0.12 | 12.4% | 1.0% | 165.0% | 120.2% | ||||||||
22 Aug 24 | Q2 Jun 24 | 2 | 31 Dec 24 | 183.95 | 1.52 | 1.10 | 0.6% | 0.00 | 0.19 | 14.5% | 12.8% | 45.5% | 71.1% | ||||||||
23 May 24 | Q1 Mar 24 | 1 | 31 Dec 24 | 215.14 | 3.30 | 2.02 | 0.9% | 0.00 | 0.35 | 46.8% | 2.0% | 218.6% | 46.1% | ||||||||
23 Feb 24 | Q4 Dec 23 | 4 | 31 Dec 23 | 146.52 | 0.59 | 0.63 | 0.4% | 0.00 | 0.11 | 8.1% | 28.4% | 82.1% | 87.9% | ||||||||
16 Nov 23 | Q3 Sep 23 | 3 | 31 Dec 23 | 159.46 | 4.79 | 3.55 | 2.2% | 0.00 | 0.61 | 24.4% | 30.7% | 7.0% | 44.2% | ||||||||
17 Aug 23 | Q2 Jun 23 | 2 | 31 Dec 23 | 210.96 | 5.47 | 3.81 | 1.8% | 0.00 | 0.66 | 3.9% | 16.6% | 1.8% | 47.0% | ||||||||
18 May 23 | Q1 Mar 23 | 1 | 31 Dec 23 | 219.58 | 5.43 | 3.75 | 1.7% | 0.00 | 0.64 | 7.4% | 9.6% | 28.7% | 59.9% | ||||||||
24 Feb 23 | Q4 Dec 22 | 4 | 31 Dec 22 | 204.51 | 5.44 | 5.25 | 2.6% | 1.00 | 0.90 | 11.1% | 0.2% | 17.4% | 13.7% | ||||||||
24 Nov 22 | Q3 Sep 22 | 3 | 31 Dec 22 | 230.16 | 8.44 | 6.36 | 2.8% | 0.00 | 1.09 | 9.0% | 22.5% | 11.5% | 42.5% | ||||||||
25 Aug 22 | Q2 Jun 22 | 2 | 31 Dec 22 | 252.94 | 10.31 | 7.19 | 2.8% | 0.50 | 1.23 | 4.2% | 9.4% | 23.1% | 187.8% | ||||||||
26 May 22 | Q1 Mar 22 | 1 | 31 Dec 22 | 242.79 | 13.34 | 9.35 | 3.9% | 0.00 | 1.60 | 18.9% | 3.6% | 53.5% | 517.3% | ||||||||
24 Feb 22 | Q4 Dec 21 | 4 | 31 Dec 21 | 204.17 | 9.55 | 6.09 | 3.0% | 0.00 | 1.04 | 8.7% | 9.6% | 45.0% | 6.3% | ||||||||
18 Nov 21 | Q3 Sep 21 | 3 | 31 Dec 21 | 187.82 | 13.53 | 11.06 | 5.9% | 0.00 | 1.88 | 18.7% | 10.1% | 235.1% | 2133.5% | ||||||||
25 Aug 21 | Q2 Jun 21 | 2 | 31 Dec 21 | 231.13 | 6.67 | -8.19 | -3.5% | 0.00 | -1.40 | 1.4% | 76.5% | 265.6% | 1050.1% | ||||||||
25 May 21 | Q1 Mar 21 | 1 | 31 Dec 21 | 234.35 | -1.86 | -2.24 | -1.0% | 0.00 | -0.38 | 25.7% | 114.2% | 139.1% | 36.9% | ||||||||
25 Feb 21 | Q4 Dec 20 | 4 | 31 Dec 20 | 186.37 | -0.45 | 5.73 | 3.1% | 0.00 | 0.97 | 10.8% | 66.5% | 1152.6% | 502.1% | ||||||||
23 Nov 20 | Q3 Sep 20 | 3 | 31 Dec 20 | 208.95 | 1.37 | -0.54 | -0.3% | 0.00 | -0.09 | 59.5% | 79.8% | 23.6% | 57.1% | ||||||||
27 Aug 20 | Q2 Jun 20 | 2 | 31 Dec 20 | 130.97 | -2.43 | -0.71 | -0.5% | 0.00 | -0.17 | 19.7% | 4.2% | 79.9% | 76.6% | ||||||||
21 May 20 | Q1 Mar 20 | 1 | 31 Dec 20 | 109.42 | -3.46 | -3.55 | -3.2% | 0.00 | -0.91 | 2.2% | 13.9% | 149.2% | 97.4% | ||||||||
27 Feb 20 | Q4 Dec 19 | 4 | 31 Dec 19 | 111.92 | 0.28 | -1.42 | -1.3% | 0.00 | -0.36 | 3.7% | 27.3% | 12.4% | 319.8% | ||||||||
21 Nov 19 | Q3 Sep 19 | 3 | 31 Dec 19 | 116.23 | -1.53 | -1.27 | -1.1% | 0.00 | -0.32 | 15.0% | 11.8% | 58.4% | 145.7% | ||||||||
22 Aug 19 | Q2 Jun 19 | 2 | 31 Dec 19 | 136.74 | -2.22 | -3.04 | -2.2% | 0.00 | -0.78 | 7.6% | 47.5% | 69.3% | 215.2% | ||||||||
24 May 19 | Q1 Mar 19 | 1 | 31 Dec 19 | 127.10 | -1.07 | -1.80 | -1.4% | 0.00 | -0.46 | 44.5% | 60.7% | 377.3% | 151.3% | ||||||||
27 Feb 19 | Q4 Dec 18 | 4 | 31 Dec 18 | 87.93 | 0.89 | 0.65 | 0.7% | 0.25 | 0.17 | 15.5% | 21.2% | 76.6% | 83.2% | ||||||||
24 Aug 18 | Q2 Jun 18 | 2 | 31 Dec 18 | 104.01 | 3.88 | 2.77 | 2.7% | 0.50 | 0.70 | 12.2% | 44.6% | 5.0% | 7.9% | ||||||||
17 May 18 | Q1 Mar 18 | 1 | 31 Dec 18 | 92.73 | 3.65 | 2.64 | 2.9% | 0.00 | 0.67 | 17.2% | 30.6% | 24.6% | 45.5% | ||||||||
27 Feb 18 | Q4 Dec 17 | 4 | 31 Dec 17 | 79.10 | 4.12 | 3.50 | 4.4% | 1.00 | 0.89 | 9.1% | 6.0% | 9.2% | 44.2% | ||||||||
17 Nov 17 | Q3 Sep 17 | 3 | 31 Dec 17 | 72.52 | 5.47 | 3.86 | 5.3% | 0.00 | 0.98 | 0.8% | 1.4% | 28.1% | 3.7% | ||||||||
17 Aug 17 | Q2 Jun 17 | 2 | 31 Dec 17 | 71.95 | 4.71 | 3.01 | 4.2% | 0.50 | 0.77 | 1.3% | 12.9% | 37.8% | 44.4% | ||||||||
18 May 17 | Q1 Mar 17 | 1 | 31 Dec 17 | 71.03 | 6.82 | 4.85 | 6.8% | 0.00 | 1.25 | 4.8% | 2.1% | 22.8% | 8.6% | ||||||||
22 Feb 17 | Q4 Dec 16 | 4 | 31 Dec 16 | 74.62 | 6.62 | 6.28 | 8.4% | 0.50 | 1.64 | 1.5% | 1.7% | 56.7% | 1.2% | ||||||||
22 Nov 16 | Q3 Sep 16 | 3 | 31 Dec 16 | 73.55 | 5.26 | 4.01 | 5.5% | 0.50 | 1.05 | 10.9% | 3.6% | 26.1% | 36.1% | ||||||||
23 Aug 16 | Q2 Jun 16 | 2 | 31 Dec 16 | 82.58 | 8.04 | 5.42 | 6.6% | 1.50 | 1.42 | 18.8% | 8.2% | 21.4% | 54.8% | ||||||||
16 May 16 | Q1 Mar 16 | 1 | 31 Dec 16 | 69.54 | 5.68 | 4.46 | 6.4% | 1.00 | 1.19 | 5.2% | 3.3% | 28.1% | 40.3% | ||||||||
25 Feb 16 | Q4 Dec 15 | 4 | 31 Dec 15 | 73.35 | 7.31 | 6.21 | 8.5% | 1.00 | 1.66 | 3.9% | 11.7% | 1.1% | 63.6% | ||||||||
23 Nov 15 | Q3 Sep 15 | 3 | 31 Dec 15 | 76.32 | 8.52 | 6.28 | 8.2% | 1.50 | 1.69 | 0.1% | 9.9% | 47.7% | 22.4% | ||||||||
17 Aug 15 | Q2 Jun 15 | 2 | 31 Dec 15 | 76.29 | 15.50 | 11.99 | 15.7% | 2.00 | 3.25 | 6.1% | 7.4% | 60.4% | 149.9% | ||||||||
14 May 15 | Q1 Mar 15 | 1 | 31 Dec 15 | 71.92 | 9.67 | 7.47 | 10.4% | 1.00 | 2.04 | 9.5% | 4.1% | 56.1% | 18.2% | ||||||||
26 Feb 15 | 31/12/14 | 4 | 31/12/14 | 65.69 | 18.41 | 17.04 | 25.9% | 1.00 | 4.65 | 5.4% | 11.2% | 232.3% | 72.6% |
EPS | -1.42 sen |
Trailing PE (Sector Median: 16.5) | 0.0 |
PEG | 0.0 |
Altman Z | 1.2 |
Beaver | -0.019 |
Current Ratio | 1.55 |
Debt-Equity (DE) Ratio | 0.64 |
FCF Yield | -6.07 % |
Revenue QoQ | 55.45 % |
Revenue YoY | -5.67% |
Profit QoQ | 111.54 % |
Profit YoY | -43.17 % |
Profit Margin (Sector Median: 1.1) | -1.24 % |
ROE (ROIC: 1.86) | 2.22 % |
Dividend Per Share (DPS) | 0.0 sen |
Dividend Yield (DY) | 0.0 % |
Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports
EPS | |
Trailing PE (Sector Median: 16.5) | |
Profit QoQ | |
Profit YoY | |
Profit Margin (Sector Median: 1.1) | |
ROE (ROIC: 1.59) | |
Altman Z |
Discounted Cash Flow (DCF) 5% Growth | |
Discounted Cash Flow (DCF) 10% Growth | |
Relative Valuation |
Graham Formula | |
Graham Number | |
Net Tangible Asset (NTA) | 0.76 | Consistent QR FV |
Forward PE FV Calculator | |
Latest Profit (adjusted) [M] | 1.15 |
Expected Profit (Next QR) [M] | |
Expected Profit (After QR above) [M] | |
Expected Profit (After QR above) [M] | |
Estimated Fair Value |
Growth/Risk Fair Value Calculator | |
Expected growth (%) | |
Estimated downside / risk (%) | |
Estimated New DCF Fair Value |
Contract/Award Contribution Calculator | |
Contract/Award Value (in Million) | |
Estimated Contribution to Stock Price | |
Estimated New DCF Fair Value |
Profit-Based Calculator | |
Expected Profit (M) | |
for Year | |
Estimated New DCF Fair Value |
Revenue-Based Calculator | |
Expected Revenue (M) | |
for Year | |
Estimated New DCF Fair Value |
Market Pricing | |
Expected Profit (M) | 49.01 |
Expected Revenue (M) | 16900.86 |
Expected Growth (%) | 47.0 |
MR TEOW CHOO HING added 350000.0 units announced on 17 Jan 2023 at ~RM0.455
MR TEOW CHOO HING added 50000.0 units announced on 18 Oct 2022 at ~RM0.485
MR TEOW CHOO HING added 100000.0 units announced on 20 Jul 2022 at ~RM0.445
MR YEAP KHOO SOON EDWIN added 201000.0 units announced on 14 Jul 2022 at ~RM0.435
MR YEAP KHOO SOON EDWIN added 88800.0 units announced on 22 Jun 2022 at ~RM0.49
MR YEAP KHOO SOON EDWIN added 100000.0 units announced on 14 Jun 2022 at ~RM0.55
MR TEOW CHOO HING added 110000.0 units announced on 14 Apr 2022 at ~RM0.575
MR YEAP KHOO SOON EDWIN added 100000.0 units announced on 29 Nov 2021 at ~RM0.555
MR YEAP KHOO SOON EDWIN added 100000.0 units announced on 25 Nov 2021 at ~RM0.58
MR YEAP KHOO SOON EDWIN added 220000.0 units announced on 30 Aug 2021 at ~RM0.47
MR TEOW CHOO HING added 500000.0 units announced on 16 Jun 2021 at ~RM0.485
Market Cap: 92 M.
Market Cap Class: Micro caps
Number of Shares: 594 M.
Adjusted Float: 44.9%.
Stock highly correlated with
TCHONG (99%)
CHINWEL (98%)
YB (98%)
LIONIND (97%)
CJ Century Logistics Holdings Berhad, incorporated in 1997 and headquartered in Klang, Selangor, Malaysia, specializes in integrated logistics and supply chain solutions designed to meet diverse industry needs. The Group operates through two main business segments: Total Logistics Services and Procurement Logistics. Its Total Logistics division offers end-to-end supply chain services including contract logistics, freight forwarding, transportation and distribution, and supply chain management consulting, supported by a nationwide network of modern and strategically located warehouses. The Procurement Logistics segment focuses on sourcing, assembling, packaging, warehousing, and distributing home and electrical appliances, providing value-added original equipment manufacturing (OEM) and assembly services. As a subsidiary of CJ Logistics Corporation, the Group leverages global expertise and digital technologies to enhance resilience, operational efficiency, and customer-centric innovation across domestic and international logistics networks.
Sectors: Trading & Services, Logistics, Courier Service, Transportation & Logistics, Transportation & Logistics Services, Dry Bulk Carrier, Penny Stocks
Code: 7117
Website: http://www.cjcentury.com/
Related Links: Bursa | Annual Report | Announcement
No warrants listed
Updated on 28-Feb-2023
Shareholder | % | Value (M) |
---|---|---|
CJ Logistics Asia Pte Ltd | 55.09% | 50.74 |
Teow Choo Hing | 8.33% | 7.67 |
Datuk Syed Ahmad Khalid Bin Syed Mohammed | 2.43% | 2.24 |
Optimum Shine Sdn. Bhd. | 2.24% | 2.06 |
Fariz Bin Jaafar | 1.09% | 1.0 |
Konsortium Ara Aramani Sdn. Bhd. | 1.08% | 0.99 |
UOB Kay Hian Pte Ltd | 1.05% | 0.97 |
Lim Soon Foo | 0.92% | 0.85 |
Farhanah Binti Jaafar | 0.88% | 0.81 |
Yoong Kah Yin | 0.77% | 0.71 |
Yeap Khoo Soon Edwin | 0.65% | 0.6 |
Thong Weng Kin | 0.61% | 0.56 |
Nurmala Binti Abdul Hafiz | 0.52% | 0.48 |
Lee Li Choo | 0.5% | 0.46 |
Fortress Capital Asset Management (M) Sdn Bhd | 0.45% | 0.41 |
Cheah Bee Tin | 0.38% | 0.35 |
Credit Suisse | 0.34% | 0.31 |
Chen Hong Eng | 0.3% | 0.28 |
Ravindran A/Lkurusamy | 0.28% | 0.26 |
Foo Loke Weng | 0.27% | 0.25 |
Dato' Gan Boon Sin | 0.25% | 0.23 |
Phua Sin Mo | 0.22% | 0.2 |
Phillip Securities Pte. Ltd. | 0.2% | 0.18 |
Lee Meng Chang | 0.19% | 0.18 |
Santraprise Sdn Bhd | 0.19% | 0.18 |