[CDB] QoQ Cumulative Quarter Result on 31-Mar-2016 [#1]

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Cumulative Result
Revenue	6,597,102	4,927,381	3,308,272	1,652,842	6,913,984	5,189,130	3,514,457	51.88%
YoY %	33.89%	48.94%	100.16%	-76.09%	33.24%	47.65%	-	-
Horiz. %	187.71%	140.20%	94.13%	47.03%	196.73%	147.65%	100.00%	-
PBT	2,238,184	1,694,578	1,109,196	533,562	2,308,745	1,789,389	1,252,354	47.01%
YoY %	32.08%	52.78%	107.89%	-76.89%	29.02%	42.88%	-	-
Horiz. %	178.72%	135.31%	88.57%	42.60%	184.35%	142.88%	100.00%	-
Tax	-605,526	-436,547	-289,546	-134,520	-586,195	-449,199	-308,779	56.35%
YoY %	-38.71%	-50.77%	-115.24%	77.05%	-30.50%	-45.48%	-	-
Horiz. %	196.10%	141.38%	93.77%	43.57%	189.84%	145.48%	100.00%	-
NP	1,632,658	1,258,031	819,650	399,042	1,722,550	1,340,190	943,575	43.88%
YoY %	29.78%	53.48%	105.40%	-76.83%	28.53%	42.03%	-	-
Horiz. %	173.03%	133.33%	86.87%	42.29%	182.56%	142.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,632,658	1,258,031	819,650	399,042	1,722,550	1,340,190	943,575	43.88%
YoY %	29.78%	53.48%	105.40%	-76.83%	28.53%	42.03%	-	-
Horiz. %	173.03%	133.33%	86.87%	42.29%	182.56%	142.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.05%	25.76%	26.10%	25.21%	25.39%	25.10%	24.66%	-
YoY %	5.01%	-1.30%	3.53%	-0.71%	1.16%	1.78%	-	-
Horiz. %	109.69%	104.46%	105.84%	102.23%	102.96%	101.78%	100.00%	-
Total Cost	4,964,444	3,669,350	2,488,622	1,253,800	5,191,434	3,848,940	2,570,882	54.76%
YoY %	35.29%	47.45%	98.49%	-75.85%	34.88%	49.71%	-	-
Horiz. %	193.10%	142.73%	96.80%	48.77%	201.93%	149.71%	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	544,250	544,250	621,999	-8.48%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-12.50%	-	-
Horiz. %	87.50%	87.50%	87.50%	87.50%	87.50%	87.50%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Dividend
Div	1,624,974	1,251,775	816,375	396,524	1,710,500	1,329,525	933,000	44.51%
YoY %	29.81%	53.33%	105.88%	-76.82%	28.65%	42.50%	-	-
Horiz. %	174.17%	134.17%	87.50%	42.50%	183.33%	142.50%	100.00%	-
Div Payout %	99.53%	99.50%	99.60%	99.37%	99.30%	99.20%	98.88%	-
YoY %	0.03%	-0.10%	0.23%	0.07%	0.10%	0.32%	-	-
Horiz. %	100.66%	100.63%	100.73%	100.50%	100.42%	100.32%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Equity
Net Worth	544,250	544,250	544,250	544,250	544,250	544,250	621,999	-8.48%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-12.50%	-	-
Horiz. %	87.50%	87.50%	87.50%	87.50%	87.50%	87.50%	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%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Ratio Analysis
NP Margin	24.75%	25.53%	24.78%	24.14%	24.91%	25.83%	26.85%	-
YoY %	-3.06%	3.03%	2.65%	-3.09%	-3.56%	-3.80%	-	-
Horiz. %	92.18%	95.08%	92.29%	89.91%	92.77%	96.20%	100.00%	-
ROE	299.98%	231.15%	150.60%	73.32%	316.50%	246.25%	151.70%	-
YoY %	29.78%	53.49%	105.40%	-76.83%	28.53%	62.33%	-	-
Horiz. %	197.75%	152.37%	99.27%	48.33%	208.64%	162.33%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Per Share
RPS	84.85	63.37	42.55	21.26	88.93	66.74	45.20	51.88%
YoY %	33.90%	48.93%	100.14%	-76.09%	33.25%	47.65%	-	-
Horiz. %	187.72%	140.20%	94.14%	47.04%	196.75%	147.65%	100.00%	-
EPS	21.00	16.18	10.54	5.13	22.15	17.24	12.14	43.86%
YoY %	29.79%	53.51%	105.46%	-76.84%	28.48%	42.01%	-	-
Horiz. %	172.98%	133.28%	86.82%	42.26%	182.45%	142.01%	100.00%	-
DPS	20.90	16.10	10.50	5.10	22.00	17.10	12.00	44.51%
YoY %	29.81%	53.33%	105.88%	-76.82%	28.65%	42.50%	-	-
Horiz. %	174.17%	134.17%	87.50%	42.50%	183.33%	142.50%	100.00%	-
NAPS	0.07	0.07	0.07	0.07	0.07	0.07	0.08	-8.48%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-12.50%	-	-
Horiz. %	87.50%	87.50%	87.50%	87.50%	87.50%	87.50%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Adjusted Per Share Value based on latest NOSH - 7,775,000
RPS	56.23	42.00	28.20	14.09	58.94	44.23	29.96	51.86%
YoY %	33.88%	48.94%	100.14%	-76.09%	33.26%	47.63%	-	-
Horiz. %	187.68%	140.19%	94.13%	47.03%	196.73%	147.63%	100.00%	-
EPS	13.92	10.72	6.99	3.40	14.68	11.42	8.04	43.94%
YoY %	29.85%	53.36%	105.59%	-76.84%	28.55%	42.04%	-	-
Horiz. %	173.13%	133.33%	86.94%	42.29%	182.59%	142.04%	100.00%	-
DPS	13.85	10.67	6.96	3.38	14.58	11.33	7.95	44.54%
YoY %	29.80%	53.30%	105.92%	-76.82%	28.68%	42.52%	-	-
Horiz. %	174.21%	134.21%	87.55%	42.52%	183.40%	142.52%	100.00%	-
NAPS	0.0464	0.0464	0.0464	0.0464	0.0464	0.0464	0.053	-8.44%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-12.45%	-	-
Horiz. %	87.55%	87.55%	87.55%	87.55%	87.55%	87.55%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	-
Price	4.83	4.98	4.78	4.94	5.40	5.55	5.36	-
P/RPS	5.69	7.86	11.23	23.24	6.07	8.32	11.86	-38.57%
YoY %	-27.61%	-30.01%	-51.68%	282.87%	-27.04%	-29.85%	-	-
Horiz. %	47.98%	66.27%	94.69%	195.95%	51.18%	70.15%	100.00%	-
P/EPS	23.00	30.78	45.34	96.25	24.37	32.20	44.17	-35.14%
YoY %	-25.28%	-32.11%	-52.89%	294.95%	-24.32%	-27.10%	-	-
Horiz. %	52.07%	69.69%	102.65%	217.91%	55.17%	72.90%	100.00%	-
EY	4.35	3.25	2.21	1.04	4.10	3.11	2.26	54.42%
YoY %	33.85%	47.06%	112.50%	-74.63%	31.83%	37.61%	-	-
Horiz. %	192.48%	143.81%	97.79%	46.02%	181.42%	137.61%	100.00%	-
DY	4.33	3.23	2.20	1.03	4.07	3.08	2.24	54.86%
YoY %	34.06%	46.82%	113.59%	-74.69%	32.14%	37.50%	-	-
Horiz. %	193.30%	144.20%	98.21%	45.98%	181.70%	137.50%	100.00%	-
P/NAPS	69.00	71.14	68.29	70.57	77.14	79.29	67.00	1.97%
YoY %	-3.01%	4.17%	-3.23%	-8.52%	-2.71%	18.34%	-	-
Horiz. %	102.99%	106.18%	101.93%	105.33%	115.13%	118.34%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Price Multiplier on Announcement Date
Date	23/01/17	19/10/16	11/07/16	22/04/16	05/02/16	26/10/15	13/07/15	-
Price	4.92	5.00	4.75	4.68	5.03	5.53	5.53	-
P/RPS	5.80	7.89	11.16	22.01	5.66	8.29	12.23	-39.04%
YoY %	-26.49%	-29.30%	-49.30%	288.87%	-31.72%	-32.22%	-	-
Horiz. %	47.42%	64.51%	91.25%	179.97%	46.28%	67.78%	100.00%	-
P/EPS	23.43	30.90	45.06	91.19	22.70	32.08	45.57	-35.69%
YoY %	-24.17%	-31.42%	-50.59%	301.72%	-29.24%	-29.60%	-	-
Horiz. %	51.42%	67.81%	98.88%	200.11%	49.81%	70.40%	100.00%	-
EY	4.27	3.24	2.22	1.10	4.40	3.12	2.19	55.75%
YoY %	31.79%	45.95%	101.82%	-75.00%	41.03%	42.47%	-	-
Horiz. %	194.98%	147.95%	101.37%	50.23%	200.91%	142.47%	100.00%	-
DY	4.25	3.22	2.21	1.09	4.37	3.09	2.17	56.21%
YoY %	31.99%	45.70%	102.75%	-75.06%	41.42%	42.40%	-	-
Horiz. %	195.85%	148.39%	101.84%	50.23%	201.38%	142.40%	100.00%	-
P/NAPS	70.29	71.43	67.86	66.86	71.86	79.00	69.13	1.11%
YoY %	-1.60%	5.26%	1.50%	-6.96%	-9.04%	14.28%	-	-
Horiz. %	101.68%	103.33%	98.16%	96.72%	103.95%	114.28%	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 - 17 May 2024

MQ Trader

MQ Trading Signals

No trading signals available.

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

382

PTRANS

PERAK TRANSIT BERHAD

345

HLIND

HONG LEONG INDUSTRIES BHD

344

YTLPOWR

YTL POWER INTERNATIONAL BHD

198

MBSB

MALAYSIA BUILDING SOCIETY BHD

158

GENTING

GENTING BHD

156

DSONIC

DATASONIC GROUP BERHAD

142

PBBANK

PUBLIC BANK BHD

142

DNEX

DAGANG NEXCHANGE BERHAD

136

Daily Stocks

INGENIEU-WB

0.02

+0.015

697,352,800

HSI-CV8

0.165

+0.015

394,105,600

INGENIEU

0.095

+0.02

355,391,100

HSI-HUZ

0.18

-0.025

353,012,500

DNEX

0.44

+0.04

184,010,000

HSI-HU6

0.065

-0.005

158,836,600

REVENUE

0.225

-0.005

115,917,200

TOPGLOV

1.20

0.00

113,307,400

DSONIC

0.525

+0.05

112,593,800

SINKUNG

0.15

+0.005

92,112,300

More active Stocks

MPI

36.60

+3.10

911,700

ALLIANZ

23.38

+1.30

93,800

ALLIANZ-PA

24.00

+1.10

12,900

HEIM

25.60

+0.84

514,800

DKSH

5.28

+0.27

512,600

GCB

3.65

+0.26

8,275,600

DLADY

33.00

+0.26

17,900

HLIND

11.08

+0.24

1,187,400

HUMEIND

3.46

+0.23

2,835,500

YTLPOWR

5.39

+0.21

27,494,700

More gainer Stocks

UTDPLT

25.84

-0.36

191,300

PANAMY

19.48

-0.22

72,700

ORIENT

6.97

-0.18

1,220,900

AJI

15.94

-0.18

275,700

PMETAL

5.20

-0.16

8,730,600

KLK

22.40

-0.12

933,500

KUAISHO-C17

0.08

-0.12

58,800

HTPADU

2.41

-0.11

2,460,400

IOICORP-C58

0.04

-0.11

400,000

PARAGON

3.40

-0.10

88,000

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