[CDB] QoQ Annualized Quarter Result on 30-Sep-2022 [#3]

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Annualized Quarter Result
Revenue	12,605,930	12,721,188	6,773,311	6,123,292	6,121,166	6,086,864	6,335,674	58.39%
YoY %	-0.91%	87.81%	10.62%	0.03%	0.56%	-3.93%	-	-
Horiz. %	198.97%	200.79%	106.91%	96.65%	96.61%	96.07%	100.00%	-
PBT	1,857,158	1,841,200	1,218,357	1,488,252	1,472,850	1,497,536	1,514,885	14.58%
YoY %	0.87%	51.12%	-18.14%	1.05%	-1.65%	-1.15%	-	-
Horiz. %	122.59%	121.54%	80.43%	98.24%	97.23%	98.85%	100.00%	-
Tax	-519,798	-558,000	-454,688	-527,353	-560,466	-552,940	-352,781	29.57%
YoY %	6.85%	-22.72%	13.78%	5.91%	-1.36%	-56.74%	-	-
Horiz. %	147.34%	158.17%	128.89%	149.48%	158.87%	156.74%	100.00%	-
NP	1,337,360	1,283,200	763,669	960,898	912,384	944,596	1,162,104	9.84%
YoY %	4.22%	68.03%	-20.53%	5.32%	-3.41%	-18.72%	-	-
Horiz. %	115.08%	110.42%	65.71%	82.69%	78.51%	81.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,322,872	1,271,684	763,497	960,898	912,384	944,596	1,162,104	9.04%
YoY %	4.03%	66.56%	-20.54%	5.32%	-3.41%	-18.72%	-	-
Horiz. %	113.83%	109.43%	65.70%	82.69%	78.51%	81.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.99%	30.31%	37.32%	35.43%	38.05%	36.92%	23.29%	-
YoY %	-7.65%	-18.78%	5.33%	-6.89%	3.06%	58.52%	-	-
Horiz. %	120.18%	130.14%	160.24%	152.13%	163.37%	158.52%	100.00%	-
Total Cost	11,268,570	11,437,988	6,009,642	5,162,393	5,208,782	5,142,268	5,173,570	68.26%
YoY %	-1.48%	90.33%	16.41%	-0.89%	1.29%	-0.61%	-	-
Horiz. %	217.81%	221.09%	116.16%	99.78%	100.68%	99.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	16,189,480	16,306,795	12,720,135	621,999	544,250	544,250	621,999	783.52%
YoY %	-0.72%	28.20%	1,945.04%	14.29%	0.00%	-12.50%	-	-
Horiz. %	2,602.81%	2,621.68%	2,045.04%	100.00%	87.50%	87.50%	100.00%	-

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Dividend
Div	1,501,633	1,501,633	1,116,443	943,366	886,349	901,900	1,158,474	18.93%
YoY %	0.00%	34.50%	18.35%	6.43%	-1.72%	-22.15%	-	-
Horiz. %	129.62%	129.62%	96.37%	81.43%	76.51%	77.85%	100.00%	-
Div Payout %	113.51%	118.08%	146.23%	98.18%	97.15%	95.48%	99.69%	-
YoY %	-3.87%	-19.25%	48.94%	1.06%	1.75%	-4.22%	-	-
Horiz. %	113.86%	118.45%	146.68%	98.49%	97.45%	95.78%	100.00%	-

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Equity
Net Worth	16,189,480	16,306,795	12,720,135	621,999	544,250	544,250	621,999	783.52%
YoY %	-0.72%	28.20%	1,945.04%	14.29%	0.00%	-12.50%	-	-
Horiz. %	2,602.81%	2,621.68%	2,045.04%	100.00%	87.50%	87.50%	100.00%	-
NOSH	11,731,507	11,731,507	11,731,507	7,775,000	7,775,000	7,775,000	7,775,000	31.65%
YoY %	0.00%	0.00%	50.89%	0.00%	0.00%	0.00%	-	-
Horiz. %	150.89%	150.89%	150.89%	100.00%	100.00%	100.00%	100.00%	-

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Ratio Analysis
NP Margin	10.61%	10.09%	11.27%	15.69%	14.91%	15.52%	18.34%	-
YoY %	5.15%	-10.47%	-28.17%	5.23%	-3.93%	-15.38%	-	-
Horiz. %	57.85%	55.02%	61.45%	85.55%	81.30%	84.62%	100.00%	-
ROE	8.17%	7.80%	6.00%	154.49%	167.64%	173.56%	186.83%	-
YoY %	4.74%	30.00%	-96.12%	-7.84%	-3.41%	-7.10%	-	-
Horiz. %	4.37%	4.17%	3.21%	82.69%	89.73%	92.90%	100.00%	-

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Per Share
RPS	107.45	108.44	74.02	78.76	78.73	78.29	81.49	20.30%
YoY %	-0.91%	46.50%	-6.02%	0.04%	0.56%	-3.93%	-	-
Horiz. %	131.86%	133.07%	90.83%	96.65%	96.61%	96.07%	100.00%	-
EPS	11.28	10.84	9.40	12.36	11.74	12.16	14.95	-17.16%
YoY %	4.06%	15.32%	-23.95%	5.28%	-3.45%	-18.66%	-	-
Horiz. %	75.45%	72.51%	62.88%	82.68%	78.53%	81.34%	100.00%	-
DPS	12.80	12.80	12.20	12.13	11.40	11.60	14.90	-9.65%
YoY %	0.00%	4.92%	0.58%	6.40%	-1.72%	-22.15%	-	-
Horiz. %	85.91%	85.91%	81.88%	81.41%	76.51%	77.85%	100.00%	-
NAPS	1.38	1.39	1.39	0.08	0.07	0.07	0.08	571.10%
YoY %	-0.72%	0.00%	1,637.50%	14.29%	0.00%	-12.50%	-	-
Horiz. %	1,725.00%	1,737.50%	1,737.50%	100.00%	87.50%	87.50%	100.00%	-

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Adjusted Per Share Value based on latest NOSH - 7,775,000
RPS	107.45	108.44	57.74	52.20	52.18	51.88	54.01	58.38%
YoY %	-0.91%	87.81%	10.61%	0.04%	0.58%	-3.94%	-	-
Horiz. %	198.94%	200.78%	106.91%	96.65%	96.61%	96.06%	100.00%	-
EPS	11.28	10.84	6.51	8.19	7.78	8.05	9.91	9.04%
YoY %	4.06%	66.51%	-20.51%	5.27%	-3.35%	-18.77%	-	-
Horiz. %	113.82%	109.38%	65.69%	82.64%	78.51%	81.23%	100.00%	-
DPS	12.80	12.80	9.52	8.04	7.56	7.69	9.87	18.97%
YoY %	0.00%	34.45%	18.41%	6.35%	-1.69%	-22.09%	-	-
Horiz. %	129.69%	129.69%	96.45%	81.46%	76.60%	77.91%	100.00%	-
NAPS	1.38	1.39	1.0843	0.053	0.0464	0.0464	0.053	783.74%
YoY %	-0.72%	28.19%	1,945.85%	14.22%	0.00%	-12.45%	-	-
Horiz. %	2,603.77%	2,622.64%	2,045.85%	100.00%	87.55%	87.55%	100.00%	-

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/23	31/03/23	30/12/22	30/09/22	30/06/22	31/03/22	31/12/21	-
Price	4.11	4.34	4.00	3.38	3.50	3.90	4.36	-
P/RPS	3.82	4.00	5.40	4.29	4.45	4.98	5.35	-20.16%
YoY %	-4.50%	-25.93%	25.87%	-3.60%	-10.64%	-6.92%	-	-
Horiz. %	71.40%	74.77%	100.93%	80.19%	83.18%	93.08%	100.00%	-
P/EPS	36.45	40.04	47.94	27.35	29.83	32.10	29.17	16.06%
YoY %	-8.97%	-16.48%	75.28%	-8.31%	-7.07%	10.04%	-	-
Horiz. %	124.96%	137.26%	164.35%	93.76%	102.26%	110.04%	100.00%	-
EY	2.74	2.50	2.09	3.66	3.35	3.12	3.43	-13.94%
YoY %	9.60%	19.62%	-42.90%	9.25%	7.37%	-9.04%	-	-
Horiz. %	79.88%	72.89%	60.93%	106.71%	97.67%	90.96%	100.00%	-
DY	3.11	2.95	3.05	3.59	3.26	2.97	3.42	-6.15%
YoY %	5.42%	-3.28%	-15.04%	10.12%	9.76%	-13.16%	-	-
Horiz. %	90.94%	86.26%	89.18%	104.97%	95.32%	86.84%	100.00%	-
P/NAPS	2.98	3.12	2.88	42.25	50.00	55.71	54.50	-85.67%
YoY %	-4.49%	8.33%	-93.18%	-15.50%	-10.25%	2.22%	-	-
Horiz. %	5.47%	5.72%	5.28%	77.52%	91.74%	102.22%	100.00%	-

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Price Multiplier on Announcement Date
Date	18/08/23	24/05/23	24/02/23	20/10/22	15/07/22	29/04/22	28/01/22	-
Price	4.36	4.44	4.35	3.50	3.42	3.82	3.86	-
P/RPS	4.06	4.09	5.88	4.44	4.34	4.88	4.74	-9.83%
YoY %	-0.73%	-30.44%	32.43%	2.30%	-11.07%	2.95%	-	-
Horiz. %	85.65%	86.29%	124.05%	93.67%	91.56%	102.95%	100.00%	-
P/EPS	38.67	40.96	52.14	28.32	29.14	31.44	25.83	30.96%
YoY %	-5.59%	-21.44%	84.11%	-2.81%	-7.32%	21.72%	-	-
Horiz. %	149.71%	158.58%	201.86%	109.64%	112.81%	121.72%	100.00%	-
EY	2.59	2.44	1.92	3.53	3.43	3.18	3.87	-23.54%
YoY %	6.15%	27.08%	-45.61%	2.92%	7.86%	-17.83%	-	-
Horiz. %	66.93%	63.05%	49.61%	91.21%	88.63%	82.17%	100.00%	-
DY	2.94	2.88	2.80	3.47	3.33	3.04	3.86	-16.64%
YoY %	2.08%	2.86%	-19.31%	4.20%	9.54%	-21.24%	-	-
Horiz. %	76.17%	74.61%	72.54%	89.90%	86.27%	78.76%	100.00%	-
P/NAPS	3.16	3.19	3.13	43.75	48.86	54.57	48.25	-83.83%
YoY %	-0.94%	1.92%	-92.85%	-10.46%	-10.46%	13.10%	-	-
Horiz. %	6.55%	6.61%	6.49%	90.67%	101.26%	113.10%	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

Open a Moomoo Account Today and Win an Apple iPad Air*!

Latest Videos

MQ Market Updates - 30 April 2024

MQ Trader

MQ Trading Signals

2024-05-02 11:40:00

ADX

10 Mins

BUY

2024-05-02 11:15:00

ADX

5 Mins

BUY

2024-05-02 10:00:00

EMA 5

Hourly

SELL

2024-05-02 09:00:00

TURTLE SYSTEM 20

Hourly

SELL

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

PTRANS

PERAK TRANSIT BERHAD

348

MPI

MALAYSIAN PACIFIC INDUSTRIES

342

HLIND

HONG LEONG INDUSTRIES BHD

334

YTLPOWR

YTL POWER INTERNATIONAL BHD

267

MYEG

MY E.G. SERVICES BHD

243

CAPITALA

CAPITAL A BERHAD

204

PBBANK

PUBLIC BANK BHD

176

MAYBANK

MALAYAN BANKING BHD

163

SAPNRG

SAPURA ENERGY BERHAD

161

Daily Stocks

HSI-CVZ

0.215

+0.045

236,886,300

HSI-HUF

0.05

-0.035

227,103,900

INIX-OR

0.02

0.00

141,839,900

EDUSPEC-OR

0.005

0.00

75,002,700

MYEG

0.91

-0.025

64,324,600

ICONIC-WA

0.04

-0.005

57,114,500

E&O-LR

0.055

+0.01

56,261,700

HSI-HUQ

0.065

-0.03

52,333,300

BPURI

0.07

-0.005

49,223,300

TOPGLOV

0.87

-0.01

42,819,000

More active Stocks

DLADY

33.68

+0.82

18,800

NESTLE

127.90

+0.70

66,400

GESHEN

4.28

+0.39

536,100

LPI

12.34

+0.34

218,700

CVIEW

1.60

+0.32

221,600

HSI-CXJ

0.50

+0.31

10,000

ATECH

3.04

+0.28

3,210,100

ALLIANZ

21.32

+0.28

54,100

AJI

19.68

+0.26

33,900

RCECAP

2.98

+0.21

2,368,200

More gainer Stocks

HSI-HUY

0.96

-0.39

4,500

HSI-HS6

0.67

-0.14

1,400

CRESNDO

3.48

-0.12

497,000

KUAISHO-C17

0.08

-0.12

58,800

KESM

6.00

-0.12

22,800

PGF-PA

0.95

-0.12

10,000

SHH

1.16

-0.12

200

UWC

2.97

-0.11

1,702,600

BAUTO-C39

0.04

-0.11

213,000

MASTER

3.67

-0.10

13,800

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