[CDB] QoQ Quarter Result on 31-Dec-2011 [#4]

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Quarter Result
Revenue	1,582,518	1,579,721	1,569,409	1,545,423	1,519,970	1,467,998	1,430,563	6.94%
YoY %	0.18%	0.66%	1.55%	1.67%	3.54%	2.62%	-	-
Horiz. %	110.62%	110.43%	109.71%	108.03%	106.25%	102.62%	100.00%	-
PBT	406,094	419,336	405,794	389,320	398,506	325,283	447,153	-6.20%
YoY %	-3.16%	3.34%	4.23%	-2.31%	22.51%	-27.25%	-	-
Horiz. %	90.82%	93.78%	90.75%	87.07%	89.12%	72.75%	100.00%	-
Tax	-90,724	-95,149	-85,159	4,905	-106,061	-88,965	-115,757	-14.95%
YoY %	4.65%	-11.73%	-1,836.17%	104.62%	-19.22%	23.15%	-	-
Horiz. %	78.37%	82.20%	73.57%	-4.24%	91.62%	76.85%	100.00%	-
NP	315,370	324,187	320,635	394,225	292,445	236,318	331,396	-3.24%
YoY %	-2.72%	1.11%	-18.67%	34.80%	23.75%	-28.69%	-	-
Horiz. %	95.16%	97.82%	96.75%	118.96%	88.25%	71.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	315,370	324,187	320,635	394,225	292,445	236,318	331,396	-3.24%
YoY %	-2.72%	1.11%	-18.67%	34.80%	23.75%	-28.69%	-	-
Horiz. %	95.16%	97.82%	96.75%	118.96%	88.25%	71.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.34%	22.69%	20.99%	-1.26%	26.61%	27.35%	25.89%	-
YoY %	-1.54%	8.10%	1,765.87%	-104.74%	-2.71%	5.64%	-	-
Horiz. %	86.29%	87.64%	81.07%	-4.87%	102.78%	105.64%	100.00%	-
Total Cost	1,267,148	1,255,534	1,248,774	1,151,198	1,227,525	1,231,680	1,099,167	9.91%
YoY %	0.93%	0.54%	8.48%	-6.22%	-0.34%	12.06%	-	-
Horiz. %	115.28%	114.23%	113.61%	104.73%	111.68%	112.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	932,999	1,088,397	1,245,184	1,399,615	1,306,669	1,243,778	1,345,810	-21.61%
YoY %	-14.28%	-12.59%	-11.03%	7.11%	5.06%	-7.58%	-	-
Horiz. %	69.33%	80.87%	92.52%	104.00%	97.09%	92.42%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Dividend
Div	933,000	458,681	459,161	505,416	287,778	233,208	334,507	97.77%
YoY %	103.41%	-0.10%	-9.15%	75.63%	23.40%	-30.28%	-	-
Horiz. %	278.92%	137.12%	137.26%	151.09%	86.03%	69.72%	100.00%	-
Div Payout %	295.84%	141.49%	143.20%	128.21%	98.40%	98.68%	100.94%	-
YoY %	109.09%	-1.19%	11.69%	30.29%	-0.28%	-2.24%	-	-
Horiz. %	293.09%	140.17%	141.87%	127.02%	97.48%	97.76%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Equity
Net Worth	932,999	1,088,397	1,245,184	1,399,615	1,306,669	1,243,778	1,345,810	-21.61%
YoY %	-14.28%	-12.59%	-11.03%	7.11%	5.06%	-7.58%	-	-
Horiz. %	69.33%	80.87%	92.52%	104.00%	97.09%	92.42%	100.00%	-
NOSH	7,775,000	7,774,268	7,782,403	7,775,640	777,779	777,361	777,924	362.04%
YoY %	0.01%	-0.10%	0.09%	899.72%	0.05%	-0.07%	-	-
Horiz. %	999.45%	999.36%	1,000.41%	999.54%	99.98%	99.93%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Ratio Analysis
NP Margin	19.93%	20.52%	20.43%	25.51%	19.24%	16.10%	23.17%	-
YoY %	-2.88%	0.44%	-19.91%	32.59%	19.50%	-30.51%	-	-
Horiz. %	86.02%	88.56%	88.17%	110.10%	83.04%	69.49%	100.00%	-
ROE	33.80%	29.79%	25.75%	28.17%	22.38%	19.00%	24.62%	-
YoY %	13.46%	15.69%	-8.59%	25.87%	17.79%	-22.83%	-	-
Horiz. %	137.29%	121.00%	104.59%	114.42%	90.90%	77.17%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Per Share
RPS	20.35	20.32	20.17	19.88	195.42	188.84	183.89	-76.85%
YoY %	0.15%	0.74%	1.46%	-89.83%	3.48%	2.69%	-	-
Horiz. %	11.07%	11.05%	10.97%	10.81%	106.27%	102.69%	100.00%	-
EPS	4.06	4.17	4.12	5.07	37.60	30.40	42.60	-79.04%
YoY %	-2.64%	1.21%	-18.74%	-86.52%	23.68%	-28.64%	-	-
Horiz. %	9.53%	9.79%	9.67%	11.90%	88.26%	71.36%	100.00%	-
DPS	12.00	5.90	5.90	6.50	37.00	30.00	43.00	-57.19%
YoY %	103.39%	0.00%	-9.23%	-82.43%	23.33%	-30.23%	-	-
Horiz. %	27.91%	13.72%	13.72%	15.12%	86.05%	69.77%	100.00%	-
NAPS	0.12	0.14	0.16	0.18	1.68	1.60	1.73	-83.03%
YoY %	-14.29%	-12.50%	-11.11%	-89.29%	5.00%	-7.51%	-	-
Horiz. %	6.94%	8.09%	9.25%	10.40%	97.11%	92.49%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Adjusted Per Share Value based on latest NOSH - 7,775,640
RPS	13.49	13.47	13.38	13.17	12.96	12.51	12.19	6.96%
YoY %	0.15%	0.67%	1.59%	1.62%	3.60%	2.63%	-	-
Horiz. %	110.66%	110.50%	109.76%	108.04%	106.32%	102.63%	100.00%	-
EPS	2.69	2.76	2.73	3.36	2.49	2.01	2.82	-3.08%
YoY %	-2.54%	1.10%	-18.75%	34.94%	23.88%	-28.72%	-	-
Horiz. %	95.39%	97.87%	96.81%	119.15%	88.30%	71.28%	100.00%	-
DPS	7.95	3.91	3.91	4.31	2.45	1.99	2.85	97.78%
YoY %	103.32%	0.00%	-9.28%	75.92%	23.12%	-30.18%	-	-
Horiz. %	278.95%	137.19%	137.19%	151.23%	85.96%	69.82%	100.00%	-
NAPS	0.0795	0.0928	0.1061	0.1193	0.1114	0.106	0.1147	-21.62%
YoY %	-14.33%	-12.54%	-11.06%	7.09%	5.09%	-7.59%	-	-
Horiz. %	69.31%	80.91%	92.50%	104.01%	97.12%	92.41%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/12	29/06/12	30/03/12	30/12/11	30/09/11	30/06/11	31/03/11	-
Price	5.28	4.25	4.06	3.88	3.04	2.90	2.86	-
P/RPS	25.94	20.92	20.13	19.52	1.56	1.54	1.56	548.14%
YoY %	24.00%	3.92%	3.12%	1,151.28%	1.30%	-1.28%	-	-
Horiz. %	1,662.82%	1,341.03%	1,290.38%	1,251.28%	100.00%	98.72%	100.00%	-
P/EPS	130.17	101.92	98.54	76.53	8.09	9.54	6.71	618.09%
YoY %	27.72%	3.43%	28.76%	845.98%	-15.20%	42.18%	-	-
Horiz. %	1,939.94%	1,518.93%	1,468.55%	1,140.54%	120.57%	142.18%	100.00%	-
EY	0.77	0.98	1.01	1.31	12.37	10.48	14.90	-86.05%
YoY %	-21.43%	-2.97%	-22.90%	-89.41%	18.03%	-29.66%	-	-
Horiz. %	5.17%	6.58%	6.78%	8.79%	83.02%	70.34%	100.00%	-
DY	2.27	1.39	1.45	1.68	12.17	10.34	15.03	-71.54%
YoY %	63.31%	-4.14%	-13.69%	-86.20%	17.70%	-31.20%	-	-
Horiz. %	15.10%	9.25%	9.65%	11.18%	80.97%	68.80%	100.00%	-
P/NAPS	44.00	30.36	25.38	21.56	1.81	1.81	1.65	787.25%
YoY %	44.93%	19.62%	17.72%	1,091.16%	0.00%	9.70%	-	-
Horiz. %	2,666.67%	1,840.00%	1,538.18%	1,306.67%	109.70%	109.70%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Price Multiplier on Announcement Date
Date	23/10/12	23/07/12	25/04/12	19/01/12	24/10/11	20/07/11	29/04/11	-
Price	5.48	4.42	3.96	3.88	3.16	2.98	2.91	-
P/RPS	26.92	21.75	19.64	19.52	1.62	1.58	1.58	558.72%
YoY %	23.77%	10.74%	0.61%	1,104.94%	2.53%	0.00%	-	-
Horiz. %	1,703.80%	1,376.58%	1,243.04%	1,235.44%	102.53%	100.00%	100.00%	-
P/EPS	135.10	106.00	96.12	76.53	8.40	9.80	6.83	627.43%
YoY %	27.45%	10.28%	25.60%	811.07%	-14.29%	43.48%	-	-
Horiz. %	1,978.04%	1,551.98%	1,407.32%	1,120.50%	122.99%	143.48%	100.00%	-
EY	0.74	0.94	1.04	1.31	11.90	10.20	14.64	-86.25%
YoY %	-21.28%	-9.62%	-20.61%	-88.99%	16.67%	-30.33%	-	-
Horiz. %	5.05%	6.42%	7.10%	8.95%	81.28%	69.67%	100.00%	-
DY	2.19	1.33	1.49	1.68	11.71	10.07	14.78	-71.90%
YoY %	64.66%	-10.74%	-11.31%	-85.65%	16.29%	-31.87%	-	-
Horiz. %	14.82%	9.00%	10.08%	11.37%	79.23%	68.13%	100.00%	-
P/NAPS	45.67	31.57	24.75	21.56	1.88	1.86	1.68	798.67%
YoY %	44.66%	27.56%	14.80%	1,046.81%	1.08%	10.71%	-	-
Horiz. %	2,718.45%	1,879.17%	1,473.21%	1,283.33%	111.90%	110.71%	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 - 11 June 2024

MQ Trader

MQ Trading Signals

2024-06-11 16:00:00

TURTLE SYSTEM 20

30 Mins

SELL

2024-06-11 12:25:00

VOLUME BREAKOUT

5 Mins

BUY

2024-06-11 12:05:00

ADX

5 Mins

SELL

2024-06-11 10:40:00

TURTLE SYSTEM 20

10 Mins

SELL

2024-06-11 10:30:00

EMA 5

10 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

654

DSONIC

DATASONIC GROUP BERHAD

435

MPI

MALAYSIAN PACIFIC INDUSTRIES

427

GENTING

GENTING BHD

413

PTRANS

PERAK TRANSIT BERHAD

409

YTLPOWR

YTL POWER INTERNATIONAL BHD

393

HLIND

HONG LEONG INDUSTRIES BHD

386

PBBANK

PUBLIC BANK BHD

355

GENM

GENTING MALAYSIA BERHAD

331

Daily Stocks

0.105

+0.01

235,486,400

JCY

0.795

+0.13

179,473,500

SNS

0.755

+0.105

150,945,100

YNHPROP

0.795

+0.125

146,896,900

HSI-CV7

0.115

+0.005

142,030,300

INIX-OR

0.02

0.00

141,839,900

EKOVEST

0.485

+0.02

126,125,400

TALAMT

0.02

+0.005

123,497,500

HSI-HU8

0.12

0.00

108,947,100

SMART

0.54

+0.08

88,116,100

More active Stocks

VITROX

4.85

+0.60

2,874,200

DLADY

38.00

+0.48

35,100

SUNCON

3.74

+0.43

20,122,900

SAM

6.74

+0.31

1,510,100

6.59

+0.30

32,179,600

GAMUDA

6.40

+0.28

21,310,600

VSTECS

4.29

+0.22

3,633,300

HUPSENG

1.22

+0.21

21,766,400

SUNCON-C5

0.905

+0.205

471,500

IDEAL

3.70

+0.20

5,500

More gainer Stocks

NESTLE

124.00

-2.30

54,200

PETDAG

17.68

-0.42

1,531,600

HSI-CVX

1.12

-0.41

19,500

UTDPLT

24.30

-0.32

397,000

KLK

20.58

-0.28

1,361,900

DIALOG-C1O

0.08

-0.26

150,900

HSI-CVV

0.675

-0.235

15,800

F&N

31.88

-0.22

217,300

ORIENT

6.97

-0.18

1,220,900

HEIM

23.72

-0.18

179,100

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