[CDB] QoQ Cumulative Quarter Result on 31-Dec-2022 [#4]

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Cumulative Result
Revenue	9,407,344	6,302,965	3,180,297	6,773,311	4,592,469	3,060,583	1,521,716	236.46%
YoY %	49.25%	98.19%	-53.05%	47.49%	50.05%	101.13%	-	-
Horiz. %	618.21%	414.20%	208.99%	445.11%	301.80%	201.13%	100.00%	-
PBT	1,500,952	928,579	460,300	1,218,357	1,116,189	736,425	374,384	152.15%
YoY %	61.64%	101.73%	-62.22%	9.15%	51.57%	96.70%	-	-
Horiz. %	400.91%	248.03%	122.95%	325.43%	298.14%	196.70%	100.00%	-
Tax	-373,481	-259,899	-139,500	-454,688	-395,515	-280,233	-138,235	93.86%
YoY %	-43.70%	-86.31%	69.32%	-14.96%	-41.14%	-102.72%	-	-
Horiz. %	270.18%	188.01%	100.92%	328.92%	286.12%	202.72%	100.00%	-
NP	1,127,471	668,680	320,800	763,669	720,674	456,192	236,149	183.26%
YoY %	68.61%	108.44%	-57.99%	5.97%	57.98%	93.18%	-	-
Horiz. %	477.44%	283.16%	135.85%	323.38%	305.18%	193.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,117,158	661,436	317,921	763,497	720,674	456,192	236,149	181.54%
YoY %	68.90%	108.05%	-58.36%	5.94%	57.98%	93.18%	-	-
Horiz. %	473.07%	280.09%	134.63%	323.31%	305.18%	193.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.88%	27.99%	30.31%	37.32%	35.43%	38.05%	36.92%	-
YoY %	-11.11%	-7.65%	-18.78%	5.33%	-6.89%	3.06%	-	-
Horiz. %	67.39%	75.81%	82.10%	101.08%	95.96%	103.06%	100.00%	-
Total Cost	8,279,873	5,634,285	2,859,497	6,009,642	3,871,795	2,604,391	1,285,567	245.77%
YoY %	46.96%	97.04%	-52.42%	55.22%	48.66%	102.59%	-	-
Horiz. %	644.06%	438.27%	222.43%	467.47%	301.17%	202.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	16,306,795	16,189,480	16,306,795	12,720,135	621,999	544,250	544,250	862.68%
YoY %	0.72%	-0.72%	28.20%	1,945.04%	14.29%	0.00%	-	-
Horiz. %	2,996.20%	2,974.64%	2,996.20%	2,337.19%	114.29%	100.00%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Dividend
Div	1,137,956	750,816	375,408	1,116,443	707,525	443,174	225,475	193.93%
YoY %	51.56%	100.00%	-66.37%	57.80%	59.65%	96.55%	-	-
Horiz. %	504.69%	332.99%	166.50%	495.15%	313.79%	196.55%	100.00%	-
Div Payout %	101.86%	113.51%	118.08%	146.23%	98.18%	97.15%	95.48%	-
YoY %	-10.26%	-3.87%	-19.25%	48.94%	1.06%	1.75%	-	-
Horiz. %	106.68%	118.88%	123.67%	153.15%	102.83%	101.75%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Equity
Net Worth	16,306,795	16,189,480	16,306,795	12,720,135	621,999	544,250	544,250	862.68%
YoY %	0.72%	-0.72%	28.20%	1,945.04%	14.29%	0.00%	-	-
Horiz. %	2,996.20%	2,974.64%	2,996.20%	2,337.19%	114.29%	100.00%	100.00%	-
NOSH	11,731,507	11,731,507	11,731,507	11,731,507	7,775,000	7,775,000	7,775,000	31.52%
YoY %	0.00%	0.00%	0.00%	50.89%	0.00%	0.00%	-	-
Horiz. %	150.89%	150.89%	150.89%	150.89%	100.00%	100.00%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Ratio Analysis
NP Margin	11.99%	10.61%	10.09%	11.27%	15.69%	14.91%	15.52%	-
YoY %	13.01%	5.15%	-10.47%	-28.17%	5.23%	-3.93%	-	-
Horiz. %	77.26%	68.36%	65.01%	72.62%	101.10%	96.07%	100.00%	-
ROE	6.85%	4.09%	1.95%	6.00%	115.86%	83.82%	43.39%	-
YoY %	67.48%	109.74%	-67.50%	-94.82%	38.22%	93.18%	-	-
Horiz. %	15.79%	9.43%	4.49%	13.83%	267.02%	193.18%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Per Share
RPS	80.19	53.73	27.11	74.02	59.07	39.36	19.57	155.84%
YoY %	49.25%	98.19%	-63.37%	25.31%	50.08%	101.12%	-	-
Horiz. %	409.76%	274.55%	138.53%	378.23%	301.84%	201.12%	100.00%	-
EPS	9.52	5.64	2.71	9.40	9.27	5.87	3.04	113.89%
YoY %	68.79%	108.12%	-71.17%	1.40%	57.92%	93.09%	-	-
Horiz. %	313.16%	185.53%	89.14%	309.21%	304.93%	193.09%	100.00%	-
DPS	9.70	6.40	3.20	12.20	9.10	5.70	2.90	123.49%
YoY %	51.56%	100.00%	-73.77%	34.07%	59.65%	96.55%	-	-
Horiz. %	334.48%	220.69%	110.34%	420.69%	313.79%	196.55%	100.00%	-
NAPS	1.39	1.38	1.39	1.39	0.08	0.07	0.07	631.96%
YoY %	0.72%	-0.72%	0.00%	1,637.50%	14.29%	0.00%	-	-
Horiz. %	1,985.71%	1,971.43%	1,985.71%	1,985.71%	114.29%	100.00%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Adjusted Per Share Value based on latest NOSH - 11,731,507
RPS	80.19	53.73	27.11	57.74	39.15	26.09	12.97	236.49%
YoY %	49.25%	98.19%	-53.05%	47.48%	50.06%	101.16%	-	-
Horiz. %	618.27%	414.26%	209.02%	445.18%	301.85%	201.16%	100.00%	-
EPS	9.52	5.64	2.71	6.51	6.14	3.89	2.01	181.76%
YoY %	68.79%	108.12%	-58.37%	6.03%	57.84%	93.53%	-	-
Horiz. %	473.63%	280.60%	134.83%	323.88%	305.47%	193.53%	100.00%	-
DPS	9.70	6.40	3.20	9.52	6.03	3.78	1.92	194.13%
YoY %	51.56%	100.00%	-66.39%	57.88%	59.52%	96.88%	-	-
Horiz. %	505.21%	333.33%	166.67%	495.83%	314.06%	196.88%	100.00%	-
NAPS	1.39	1.38	1.39	1.0843	0.053	0.0464	0.0464	862.57%
YoY %	0.72%	-0.72%	28.19%	1,945.85%	14.22%	0.00%	-	-
Horiz. %	2,995.69%	2,974.14%	2,995.69%	2,336.85%	114.22%	100.00%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/23	30/06/23	31/03/23	30/12/22	30/09/22	30/06/22	31/03/22	-
Price	4.37	4.11	4.34	4.00	3.38	3.50	3.90	-
P/RPS	5.45	7.65	16.01	5.40	5.72	8.89	19.93	-57.83%
YoY %	-28.76%	-52.22%	196.48%	-5.59%	-35.66%	-55.39%	-	-
Horiz. %	27.35%	38.38%	80.33%	27.09%	28.70%	44.61%	100.00%	-
P/EPS	45.89	72.90	160.15	47.94	36.47	59.65	128.40	-49.60%
YoY %	-37.05%	-54.48%	234.06%	31.45%	-38.86%	-53.54%	-	-
Horiz. %	35.74%	56.78%	124.73%	37.34%	28.40%	46.46%	100.00%	-
EY	2.18	1.37	0.62	2.09	2.74	1.68	0.78	98.29%
YoY %	59.12%	120.97%	-70.33%	-23.72%	63.10%	115.38%	-	-
Horiz. %	279.49%	175.64%	79.49%	267.95%	351.28%	215.38%	100.00%	-
DY	2.22	1.56	0.74	3.05	2.69	1.63	0.74	107.86%
YoY %	42.31%	110.81%	-75.74%	13.38%	65.03%	120.27%	-	-
Horiz. %	300.00%	210.81%	100.00%	412.16%	363.51%	220.27%	100.00%	-
P/NAPS	3.14	2.98	3.12	2.88	42.25	50.00	55.71	-85.27%
YoY %	5.37%	-4.49%	8.33%	-93.18%	-15.50%	-10.25%	-	-
Horiz. %	5.64%	5.35%	5.60%	5.17%	75.84%	89.75%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Price Multiplier on Announcement Date
Date	17/11/23	18/08/23	24/05/23	24/02/23	20/10/22	15/07/22	29/04/22	-
Price	4.26	4.36	4.44	4.35	3.50	3.42	3.82	-
P/RPS	5.31	8.12	16.38	5.88	5.93	8.69	19.52	-57.98%
YoY %	-34.61%	-50.43%	178.57%	-0.84%	-31.76%	-55.48%	-	-
Horiz. %	27.20%	41.60%	83.91%	30.12%	30.38%	44.52%	100.00%	-
P/EPS	44.74	77.33	163.84	52.14	37.76	58.29	125.77	-49.76%
YoY %	-42.14%	-52.80%	214.23%	38.08%	-35.22%	-53.65%	-	-
Horiz. %	35.57%	61.49%	130.27%	41.46%	30.02%	46.35%	100.00%	-
EY	2.24	1.29	0.61	1.92	2.65	1.72	0.80	98.53%
YoY %	73.64%	111.48%	-68.23%	-27.55%	54.07%	115.00%	-	-
Horiz. %	280.00%	161.25%	76.25%	240.00%	331.25%	215.00%	100.00%	-
DY	2.28	1.47	0.72	2.80	2.60	1.67	0.76	107.86%
YoY %	55.10%	104.17%	-74.29%	7.69%	55.69%	119.74%	-	-
Horiz. %	300.00%	193.42%	94.74%	368.42%	342.11%	219.74%	100.00%	-
P/NAPS	3.06	3.16	3.19	3.13	43.75	48.86	54.57	-85.32%
YoY %	-3.16%	-0.94%	1.92%	-92.85%	-10.46%	-10.46%	-	-
Horiz. %	5.61%	5.79%	5.85%	5.74%	80.17%	89.54%	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

Get Your NVDA Share by Opening a Moomoo Account*!

Latest Videos

MQ Market Updates - 06 May 2024

MQ Trader

MQ Trading Signals

2024-05-06 16:50:00

TURTLE SYSTEM 20

10 Mins

SELL

2024-05-06 16:50:00

TURTLE SYSTEM 55

10 Mins

SELL

2024-05-06 16:50:00

ADX

5 Mins

SELL

2024-05-06 16:50:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-05-06 16:50:00

TURTLE SYSTEM 55

5 Mins

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

MPI

MALAYSIAN PACIFIC INDUSTRIES

324

PTRANS

PERAK TRANSIT BERHAD

323

HLIND

HONG LEONG INDUSTRIES BHD

314

YTLPOWR

YTL POWER INTERNATIONAL BHD

280

MYEG

MY E.G. SERVICES BHD

205

SNS

SNS NETWORK TECHNOLOGY BERHAD

196

YTL

YTL CORPORATION BHD

184

PBBANK

PUBLIC BANK BHD

171

DNEX

DAGANG NEXCHANGE BERHAD

161

Daily Stocks

HSI-CXG

0.18

+0.01

275,023,500

SNS

0.47

+0.075

206,734,600

HSI-HUT

0.205

-0.025

187,309,600

INIX-OR

0.02

0.00

141,839,900

ICONIC-WA

0.045

+0.005

137,608,500

INGENIEU

0.11

-0.005

126,000,200

FINTEC

0.005

0.00

119,418,400

SENDAI

0.46

+0.07

96,592,500

DNEX

0.415

+0.015

87,811,600

ICONIC

0.115

+0.01

87,592,400

More active Stocks

SAM

5.54

+0.38

3,967,100

HSI-CVU

1.81

+0.36

100,000

NIKKEI-CF

1.60

+0.30

5,500

DLADY

34.50

+0.28

36,600

CHGP

2.41

+0.25

1,756,500

F&N

32.24

+0.24

147,700

PBA

2.16

+0.20

4,198,100

VSTECS

2.73

+0.20

2,274,700

HUMEIND-LA

4.38

+0.20

48,500

MFCB

4.79

+0.17

630,900

More gainer Stocks

NESTLE

128.00

-0.30

7,300

AJI

20.04

-0.26

549,500

PETDAG

21.66

-0.20

109,200

ORIENT

6.97

-0.18

1,220,900

LPI

12.20

-0.18

47,400

TAANN

3.93

-0.16

1,051,500

KUAISHO-C17

0.08

-0.12

58,800

WELLS

0.675

-0.10

5,391,100

GTRONIC-C32

0.055

-0.095

53,000

NIKKEI-HC

0.66

-0.095

35,000

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