[CDB] QoQ Cumulative Quarter Result on 30-Sep-2015 [#3]

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Cumulative Result
Revenue	3,308,272	1,652,842	6,913,984	5,189,130	3,514,457	1,791,162	7,018,507	-39.46%
YoY %	100.16%	-76.09%	33.24%	47.65%	96.21%	-74.48%	-	-
Horiz. %	47.14%	23.55%	98.51%	73.93%	50.07%	25.52%	100.00%	-
PBT	1,109,196	533,562	2,308,745	1,789,389	1,252,354	626,007	2,645,183	-44.00%
YoY %	107.89%	-76.89%	29.02%	42.88%	100.05%	-76.33%	-	-
Horiz. %	41.93%	20.17%	87.28%	67.65%	47.34%	23.67%	100.00%	-
Tax	-289,546	-134,520	-586,195	-449,199	-308,779	-146,789	-614,095	-39.44%
YoY %	-115.24%	77.05%	-30.50%	-45.48%	-110.36%	76.10%	-	-
Horiz. %	47.15%	21.91%	95.46%	73.15%	50.28%	23.90%	100.00%	-
NP	819,650	399,042	1,722,550	1,340,190	943,575	479,218	2,031,088	-45.42%
YoY %	105.40%	-76.83%	28.53%	42.03%	96.90%	-76.41%	-	-
Horiz. %	40.36%	19.65%	84.81%	65.98%	46.46%	23.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	819,650	399,042	1,722,550	1,340,190	943,575	479,218	2,031,088	-45.42%
YoY %	105.40%	-76.83%	28.53%	42.03%	96.90%	-76.41%	-	-
Horiz. %	40.36%	19.65%	84.81%	65.98%	46.46%	23.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.10%	25.21%	25.39%	25.10%	24.66%	23.45%	23.22%	-
YoY %	3.53%	-0.71%	1.16%	1.78%	5.16%	0.99%	-	-
Horiz. %	112.40%	108.57%	109.35%	108.10%	106.20%	100.99%	100.00%	-
Total Cost	2,488,622	1,253,800	5,191,434	3,848,940	2,570,882	1,311,944	4,987,419	-37.11%
YoY %	98.49%	-75.85%	34.88%	49.71%	95.96%	-73.69%	-	-
Horiz. %	49.90%	25.14%	104.09%	77.17%	51.55%	26.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	544,250	544,250	544,250	544,250	621,999	621,999	699,750	-15.43%
YoY %	0.00%	0.00%	0.00%	-12.50%	0.00%	-11.11%	-	-
Horiz. %	77.78%	77.78%	77.78%	77.78%	88.89%	88.89%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Dividend
Div	816,375	396,524	1,710,500	1,329,525	933,000	474,274	2,021,500	-45.39%
YoY %	105.88%	-76.82%	28.65%	42.50%	96.72%	-76.54%	-	-
Horiz. %	40.38%	19.62%	84.62%	65.77%	46.15%	23.46%	100.00%	-
Div Payout %	99.60%	99.37%	99.30%	99.20%	98.88%	98.97%	99.53%	-
YoY %	0.23%	0.07%	0.10%	0.32%	-0.09%	-0.56%	-	-
Horiz. %	100.07%	99.84%	99.77%	99.67%	99.35%	99.44%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Equity
Net Worth	544,250	544,250	544,250	544,250	621,999	621,999	699,750	-15.43%
YoY %	0.00%	0.00%	0.00%	-12.50%	0.00%	-11.11%	-	-
Horiz. %	77.78%	77.78%	77.78%	77.78%	88.89%	88.89%	100.00%	-
NOSH	7,775,000	7,775,000	7,775,000	7,775,000	7,775,000	7,775,000	7,775,000	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Ratio Analysis
NP Margin	24.78%	24.14%	24.91%	25.83%	26.85%	26.75%	28.94%	-
YoY %	2.65%	-3.09%	-3.56%	-3.80%	0.37%	-7.57%	-	-
Horiz. %	85.63%	83.41%	86.07%	89.25%	92.78%	92.43%	100.00%	-
ROE	150.60%	73.32%	316.50%	246.25%	151.70%	77.04%	290.26%	-
YoY %	105.40%	-76.83%	28.53%	62.33%	96.91%	-73.46%	-	-
Horiz. %	51.88%	25.26%	109.04%	84.84%	52.26%	26.54%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Per Share
RPS	42.55	21.26	88.93	66.74	45.20	23.04	90.27	-39.46%
YoY %	100.14%	-76.09%	33.25%	47.65%	96.18%	-74.48%	-	-
Horiz. %	47.14%	23.55%	98.52%	73.93%	50.07%	25.52%	100.00%	-
EPS	10.54	5.13	22.15	17.24	12.14	6.16	26.12	-45.42%
YoY %	105.46%	-76.84%	28.48%	42.01%	97.08%	-76.42%	-	-
Horiz. %	40.35%	19.64%	84.80%	66.00%	46.48%	23.58%	100.00%	-
DPS	10.50	5.10	22.00	17.10	12.00	6.10	26.00	-45.39%
YoY %	105.88%	-76.82%	28.65%	42.50%	96.72%	-76.54%	-	-
Horiz. %	40.38%	19.62%	84.62%	65.77%	46.15%	23.46%	100.00%	-
NAPS	0.07	0.07	0.07	0.07	0.08	0.08	0.09	-15.43%
YoY %	0.00%	0.00%	0.00%	-12.50%	0.00%	-11.11%	-	-
Horiz. %	77.78%	77.78%	77.78%	77.78%	88.89%	88.89%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Adjusted Per Share Value based on latest NOSH - 7,775,000
RPS	28.20	14.09	58.94	44.23	29.96	15.27	59.83	-39.46%
YoY %	100.14%	-76.09%	33.26%	47.63%	96.20%	-74.48%	-	-
Horiz. %	47.13%	23.55%	98.51%	73.93%	50.08%	25.52%	100.00%	-
EPS	6.99	3.40	14.68	11.42	8.04	4.08	17.31	-45.39%
YoY %	105.59%	-76.84%	28.55%	42.04%	97.06%	-76.43%	-	-
Horiz. %	40.38%	19.64%	84.81%	65.97%	46.45%	23.57%	100.00%	-
DPS	6.96	3.38	14.58	11.33	7.95	4.04	17.23	-45.38%
YoY %	105.92%	-76.82%	28.68%	42.52%	96.78%	-76.55%	-	-
Horiz. %	40.39%	19.62%	84.62%	65.76%	46.14%	23.45%	100.00%	-
NAPS	0.0464	0.0464	0.0464	0.0464	0.053	0.053	0.0596	-15.38%
YoY %	0.00%	0.00%	0.00%	-12.45%	0.00%	-11.07%	-	-
Horiz. %	77.85%	77.85%	77.85%	77.85%	88.93%	88.93%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	-
Price	4.78	4.94	5.40	5.55	5.36	6.30	6.17	-
P/RPS	11.23	23.24	6.07	8.32	11.86	27.35	6.84	39.21%
YoY %	-51.68%	282.87%	-27.04%	-29.85%	-56.64%	299.85%	-	-
Horiz. %	164.18%	339.77%	88.74%	121.64%	173.39%	399.85%	100.00%	-
P/EPS	45.34	96.25	24.37	32.20	44.17	102.21	23.62	54.51%
YoY %	-52.89%	294.95%	-24.32%	-27.10%	-56.79%	332.73%	-	-
Horiz. %	191.96%	407.49%	103.18%	136.33%	187.00%	432.73%	100.00%	-
EY	2.21	1.04	4.10	3.11	2.26	0.98	4.23	-35.15%
YoY %	112.50%	-74.63%	31.83%	37.61%	130.61%	-76.83%	-	-
Horiz. %	52.25%	24.59%	96.93%	73.52%	53.43%	23.17%	100.00%	-
DY	2.20	1.03	4.07	3.08	2.24	0.97	4.21	-35.14%
YoY %	113.59%	-74.69%	32.14%	37.50%	130.93%	-76.96%	-	-
Horiz. %	52.26%	24.47%	96.67%	73.16%	53.21%	23.04%	100.00%	-
P/NAPS	68.29	70.57	77.14	79.29	67.00	78.75	68.56	-0.26%
YoY %	-3.23%	-8.52%	-2.71%	18.34%	-14.92%	14.86%	-	-
Horiz. %	99.61%	102.93%	112.51%	115.65%	97.72%	114.86%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Price Multiplier on Announcement Date
Date	11/07/16	22/04/16	05/02/16	26/10/15	13/07/15	27/04/15	09/02/15	-
Price	4.75	4.68	5.03	5.53	5.53	6.19	6.46	-
P/RPS	11.16	22.01	5.66	8.29	12.23	26.87	7.16	34.46%
YoY %	-49.30%	288.87%	-31.72%	-32.22%	-54.48%	275.28%	-	-
Horiz. %	155.87%	307.40%	79.05%	115.78%	170.81%	375.28%	100.00%	-
P/EPS	45.06	91.19	22.70	32.08	45.57	100.43	24.73	49.23%
YoY %	-50.59%	301.72%	-29.24%	-29.60%	-54.63%	306.11%	-	-
Horiz. %	182.21%	368.74%	91.79%	129.72%	184.27%	406.11%	100.00%	-
EY	2.22	1.10	4.40	3.12	2.19	1.00	4.04	-32.93%
YoY %	101.82%	-75.00%	41.03%	42.47%	119.00%	-75.25%	-	-
Horiz. %	54.95%	27.23%	108.91%	77.23%	54.21%	24.75%	100.00%	-
DY	2.21	1.09	4.37	3.09	2.17	0.99	4.02	-32.91%
YoY %	102.75%	-75.06%	41.42%	42.40%	119.19%	-75.37%	-	-
Horiz. %	54.98%	27.11%	108.71%	76.87%	53.98%	24.63%	100.00%	-
P/NAPS	67.86	66.86	71.86	79.00	69.13	77.38	71.78	-3.67%
YoY %	1.50%	-6.96%	-9.04%	14.28%	-10.66%	7.80%	-	-
Horiz. %	94.54%	93.15%	100.11%	110.06%	96.31%	107.80%	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 - 14 May 2024

MQ Trader

MQ Trading Signals

2024-05-15 11:50:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-05-15 11:50:00

TURTLE SYSTEM 55

5 Mins

SELL

2024-05-15 11:45:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-05-15 11:45:00

TURTLE SYSTEM 55

5 Mins

BUY

2024-05-15 11:40:00

TURTLE SYSTEM 20

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

TOPGLOV

TOP GLOVE CORPORATION BHD

611

YTLPOWR

YTL POWER INTERNATIONAL BHD

569

MPI

MALAYSIAN PACIFIC INDUSTRIES

530

PTRANS

PERAK TRANSIT BERHAD

512

HLIND

HONG LEONG INDUSTRIES BHD

488

GENTING

GENTING BHD

439

SENDAI

EVERSENDAI CORPORATION BERHAD

420

HARTA

HARTALEGA HOLDINGS BHD

417

YTL

YTL CORPORATION BHD

400

Daily Stocks

TOPGLOV

1.21

+0.25

369,079,300

SUPERMX

1.03

+0.165

210,467,300

CAREPLS

0.375

+0.07

178,326,300

SINKUNG

0.14

+0.01

173,394,300

INIX-OR

0.02

0.00

141,839,900

MYEG

1.03

+0.05

107,245,000

EDUSPEC-OR

0.005

0.00

75,002,700

TWL

0.03

+0.005

66,571,700

ICONIC

0.12

+0.01

65,461,100

HARTA

3.74

+0.78

56,500,300

More active Stocks

HARTA

3.74

+0.78

56,500,300

KOSSAN

2.79

+0.41

35,512,200

HARTA-C1W

0.46

+0.28

1,422,200

HEIM

23.96

+0.28

147,600

KOSSAN-C60

0.78

+0.27

56,000

TOPGLOV

1.21

+0.25

369,079,300

F&N

32.48

+0.20

183,100

HLIND

10.88

+0.20

9,400

HARTA-C1X

0.36

+0.195

1,406,900

HARTA-C2A

0.375

+0.17

9,543,600

More gainer Stocks

MSM

2.86

-0.28

4,172,300

AJI

16.64

-0.24

203,700

MSM-CQ

0.74

-0.185

35,000

PPB

15.42

-0.18

171,200

CITAGLB-PA

1.03

-0.17

1,400

PETDAG

20.86

-0.14

131,500

SUNWAY

3.39

-0.12

18,056,400

KUAISHO-C17

0.08

-0.12

58,800

BKAWAN

19.96

-0.12

11,100

MSM-CN

0.545

-0.11

1,867,500

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