[CDB] QoQ Quarter Result on 30-Jun-2011 [#2]

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Quarter Result
Revenue	1,569,409	1,545,423	1,519,970	1,467,998	1,430,563	1,429,662	1,351,341	10.47%
YoY %	1.55%	1.67%	3.54%	2.62%	0.06%	5.80%	-	-
Horiz. %	116.14%	114.36%	112.48%	108.63%	105.86%	105.80%	100.00%	-
PBT	405,794	389,320	398,506	325,283	447,153	450,309	390,444	2.60%
YoY %	4.23%	-2.31%	22.51%	-27.25%	-0.70%	15.33%	-	-
Horiz. %	103.93%	99.71%	102.06%	83.31%	114.52%	115.33%	100.00%	-
Tax	-85,159	4,905	-106,061	-88,965	-115,757	-118,283	-101,130	-10.81%
YoY %	-1,836.17%	104.62%	-19.22%	23.15%	2.14%	-16.96%	-	-
Horiz. %	84.21%	-4.85%	104.88%	87.97%	114.46%	116.96%	100.00%	-
NP	320,635	394,225	292,445	236,318	331,396	332,026	289,314	7.08%
YoY %	-18.67%	34.80%	23.75%	-28.69%	-0.19%	14.76%	-	-
Horiz. %	110.83%	136.26%	101.08%	81.68%	114.55%	114.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	320,635	394,225	292,445	236,318	331,396	332,026	289,314	7.08%
YoY %	-18.67%	34.80%	23.75%	-28.69%	-0.19%	14.76%	-	-
Horiz. %	110.83%	136.26%	101.08%	81.68%	114.55%	114.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.99%	-1.26%	26.61%	27.35%	25.89%	26.27%	25.90%	-
YoY %	1,765.87%	-104.74%	-2.71%	5.64%	-1.45%	1.43%	-	-
Horiz. %	81.04%	-4.86%	102.74%	105.60%	99.96%	101.43%	100.00%	-
Total Cost	1,248,774	1,151,198	1,227,525	1,231,680	1,099,167	1,097,636	1,062,027	11.39%
YoY %	8.48%	-6.22%	-0.34%	12.06%	0.14%	3.35%	-	-
Horiz. %	117.58%	108.40%	115.58%	115.97%	103.50%	103.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,245,184	1,399,615	1,306,669	1,243,778	1,345,810	1,345,210	1,399,906	-7.50%
YoY %	-11.03%	7.11%	5.06%	-7.58%	0.04%	-3.91%	-	-
Horiz. %	88.95%	99.98%	93.34%	88.85%	96.14%	96.09%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Dividend
Div	459,161	505,416	287,778	233,208	334,507	334,358	388,862	11.70%
YoY %	-9.15%	75.63%	23.40%	-30.28%	0.04%	-14.02%	-	-
Horiz. %	118.08%	129.97%	74.01%	59.97%	86.02%	85.98%	100.00%	-
Div Payout %	143.20%	128.21%	98.40%	98.68%	100.94%	100.70%	134.41%	-
YoY %	11.69%	30.29%	-0.28%	-2.24%	0.24%	-25.08%	-	-
Horiz. %	106.54%	95.39%	73.21%	73.42%	75.10%	74.92%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Equity
Net Worth	1,245,184	1,399,615	1,306,669	1,243,778	1,345,810	1,345,210	1,399,906	-7.50%
YoY %	-11.03%	7.11%	5.06%	-7.58%	0.04%	-3.91%	-	-
Horiz. %	88.95%	99.98%	93.34%	88.85%	96.14%	96.09%	100.00%	-
NOSH	7,782,403	7,775,640	777,779	777,361	777,924	777,578	777,725	363.71%
YoY %	0.09%	899.72%	0.05%	-0.07%	0.04%	-0.02%	-	-
Horiz. %	1,000.66%	999.79%	100.01%	99.95%	100.03%	99.98%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Ratio Analysis
NP Margin	20.43%	25.51%	19.24%	16.10%	23.17%	23.22%	21.41%	-
YoY %	-19.91%	32.59%	19.50%	-30.51%	-0.22%	8.45%	-	-
Horiz. %	95.42%	119.15%	89.86%	75.20%	108.22%	108.45%	100.00%	-
ROE	25.75%	28.17%	22.38%	19.00%	24.62%	24.68%	20.67%	-
YoY %	-8.59%	25.87%	17.79%	-22.83%	-0.24%	19.40%	-	-
Horiz. %	124.58%	136.28%	108.27%	91.92%	119.11%	119.40%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Per Share
RPS	20.17	19.88	195.42	188.84	183.89	183.86	173.76	-76.17%
YoY %	1.46%	-89.83%	3.48%	2.69%	0.02%	5.81%	-	-
Horiz. %	11.61%	11.44%	112.47%	108.68%	105.83%	105.81%	100.00%	-
EPS	4.12	5.07	37.60	30.40	42.60	42.70	37.20	-76.90%
YoY %	-18.74%	-86.52%	23.68%	-28.64%	-0.23%	14.78%	-	-
Horiz. %	11.08%	13.63%	101.08%	81.72%	114.52%	114.78%	100.00%	-
DPS	5.90	6.50	37.00	30.00	43.00	43.00	50.00	-75.91%
YoY %	-9.23%	-82.43%	23.33%	-30.23%	0.00%	-14.00%	-	-
Horiz. %	11.80%	13.00%	74.00%	60.00%	86.00%	86.00%	100.00%	-
NAPS	0.16	0.18	1.68	1.60	1.73	1.73	1.80	-80.05%
YoY %	-11.11%	-89.29%	5.00%	-7.51%	0.00%	-3.89%	-	-
Horiz. %	8.89%	10.00%	93.33%	88.89%	96.11%	96.11%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Adjusted Per Share Value based on latest NOSH - 777,361
RPS	13.38	13.17	12.96	12.51	12.19	12.19	11.52	10.48%
YoY %	1.59%	1.62%	3.60%	2.63%	0.00%	5.82%	-	-
Horiz. %	116.15%	114.32%	112.50%	108.59%	105.82%	105.82%	100.00%	-
EPS	2.73	3.36	2.49	2.01	2.82	2.83	2.47	6.89%
YoY %	-18.75%	34.94%	23.88%	-28.72%	-0.35%	14.57%	-	-
Horiz. %	110.53%	136.03%	100.81%	81.38%	114.17%	114.57%	100.00%	-
DPS	3.91	4.31	2.45	1.99	2.85	2.85	3.31	11.73%
YoY %	-9.28%	75.92%	23.12%	-30.18%	0.00%	-13.90%	-	-
Horiz. %	118.13%	130.21%	74.02%	60.12%	86.10%	86.10%	100.00%	-
NAPS	0.1061	0.1193	0.1114	0.106	0.1147	0.1147	0.1193	-7.51%
YoY %	-11.06%	7.09%	5.09%	-7.59%	0.00%	-3.86%	-	-
Horiz. %	88.94%	100.00%	93.38%	88.85%	96.14%	96.14%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/12	30/12/11	30/09/11	30/06/11	31/03/11	30/12/10	30/09/10	-
Price	4.06	3.88	3.04	2.90	2.86	2.46	2.43	-
P/RPS	20.13	19.52	1.56	1.54	1.56	1.34	1.40	490.34%
YoY %	3.12%	1,151.28%	1.30%	-1.28%	16.42%	-4.29%	-	-
Horiz. %	1,437.86%	1,394.29%	111.43%	110.00%	111.43%	95.71%	100.00%	-
P/EPS	98.54	76.53	8.09	9.54	6.71	5.76	6.53	509.65%
YoY %	28.76%	845.98%	-15.20%	42.18%	16.49%	-11.79%	-	-
Horiz. %	1,509.04%	1,171.98%	123.89%	146.09%	102.76%	88.21%	100.00%	-
EY	1.01	1.31	12.37	10.48	14.90	17.36	15.31	-83.64%
YoY %	-22.90%	-89.41%	18.03%	-29.66%	-14.17%	13.39%	-	-
Horiz. %	6.60%	8.56%	80.80%	68.45%	97.32%	113.39%	100.00%	-
DY	1.45	1.68	12.17	10.34	15.03	17.48	20.58	-82.91%
YoY %	-13.69%	-86.20%	17.70%	-31.20%	-14.02%	-15.06%	-	-
Horiz. %	7.05%	8.16%	59.14%	50.24%	73.03%	84.94%	100.00%	-
P/NAPS	25.38	21.56	1.81	1.81	1.65	1.42	1.35	605.77%
YoY %	17.72%	1,091.16%	0.00%	9.70%	16.20%	5.19%	-	-
Horiz. %	1,880.00%	1,597.04%	134.07%	134.07%	122.22%	105.19%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Price Multiplier on Announcement Date
Date	25/04/12	19/01/12	24/10/11	20/07/11	29/04/11	28/01/11	26/10/10	-
Price	3.96	3.88	3.16	2.98	2.91	2.53	2.47	-
P/RPS	19.64	19.52	1.62	1.58	1.58	1.38	1.42	475.27%
YoY %	0.61%	1,104.94%	2.53%	0.00%	14.49%	-2.82%	-	-
Horiz. %	1,383.10%	1,374.65%	114.08%	111.27%	111.27%	97.18%	100.00%	-
P/EPS	96.12	76.53	8.40	9.80	6.83	5.93	6.64	493.00%
YoY %	25.60%	811.07%	-14.29%	43.48%	15.18%	-10.69%	-	-
Horiz. %	1,447.59%	1,152.56%	126.51%	147.59%	102.86%	89.31%	100.00%	-
EY	1.04	1.31	11.90	10.20	14.64	16.88	15.06	-83.14%
YoY %	-20.61%	-88.99%	16.67%	-30.33%	-13.27%	12.08%	-	-
Horiz. %	6.91%	8.70%	79.02%	67.73%	97.21%	112.08%	100.00%	-
DY	1.49	1.68	11.71	10.07	14.78	17.00	20.24	-82.40%
YoY %	-11.31%	-85.65%	16.29%	-31.87%	-13.06%	-16.01%	-	-
Horiz. %	7.36%	8.30%	57.86%	49.75%	73.02%	83.99%	100.00%	-
P/NAPS	24.75	21.56	1.88	1.86	1.68	1.46	1.37	587.28%
YoY %	14.80%	1,046.81%	1.08%	10.71%	15.07%	6.57%	-	-
Horiz. %	1,806.57%	1,573.72%	137.23%	135.77%	122.63%	106.57%	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

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 12 June 2024

MQ Trader

MQ Trading Signals

2024-06-12 16:50:00

EMA 5

5 Mins

SELL

2024-06-12 16:50:00

ADX

5 Mins

SELL

2024-06-12 16:40:00

EMA 5

5 Mins

BUY

2024-06-12 16:35:00

ADX

5 Mins

BUY

2024-06-12 09:40:00

EMA 5

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 >

LBS

LBS BINA GROUP BHD

1000

JCY

JCY INTERNATIONAL BERHAD

594

DNEX

DAGANG NEXCHANGE BERHAD

461

SNS

SNS NETWORK TECHNOLOGY BERHAD

459

MPI

MALAYSIAN PACIFIC INDUSTRIES

302

HLIND

HONG LEONG INDUSTRIES BHD

291

PTRANS

PERAK TRANSIT BERHAD

277

YTLPOWR

YTL POWER INTERNATIONAL BHD

268

GENM

GENTING MALAYSIA BERHAD

260

NOTION

NOTION VTEC BHD

257

Daily Stocks

DNEX

0.495

+0.02

364,085,400

0.10

-0.005

240,314,700

SNS

0.875

+0.12

235,661,100

JAKS

0.18

-0.01

154,572,100

INIX-OR

0.02

0.00

141,839,900

JCY

0.78

-0.015

131,054,800

HSI-CV7

0.09

-0.025

121,450,400

HSI-HU8

0.14

+0.02

108,844,300

SAPNRG

0.04

-0.005

100,631,500

0.23

+0.02

89,935,700

More active Stocks

MPI

39.90

+1.38

704,900

NESTLE

124.50

+0.50

83,300

KLK

20.96

+0.38

1,571,600

ALLIANZ

22.22

+0.34

14,900

INARI

3.80

+0.32

64,956,200

KESM

6.52

+0.27

365,700

PGF

2.24

+0.26

1,742,600

DUFU

2.65

+0.25

16,978,800

PGF-PA

1.30

+0.25

28,800

DIN045801028

102.75

+0.25

100

More gainer Stocks

VITROX

4.50

-0.35

15,430,000

MTEC

1.15

-0.33

39,029,800

PANAMY

20.18

-0.22

45,200

HSI-CVY

0.30

-0.195

30,000

ORIENT

6.97

-0.18

1,220,900

SAM

6.57

-0.17

2,058,300

CRESNDO

3.68

-0.16

1,770,300

PETGAS

18.12

-0.16

656,600

HARBOUR

1.57

-0.13

6,713,400

BMGREEN

1.61

-0.13

2,859,400

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