[CDB] QoQ 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
Quarter Result
Revenue	3,104,379	3,122,668	3,180,297	2,180,842	1,531,886	1,538,867	1,521,716	60.78%
YoY %	-0.59%	-1.81%	45.83%	42.36%	-0.45%	1.13%	-	-
Horiz. %	204.01%	205.21%	208.99%	143.31%	100.67%	101.13%	100.00%	-
PBT	572,373	468,279	460,300	102,168	379,764	362,041	374,384	32.67%
YoY %	22.23%	1.73%	350.53%	-73.10%	4.90%	-3.30%	-	-
Horiz. %	152.88%	125.08%	122.95%	27.29%	101.44%	96.70%	100.00%	-
Tax	-113,582	-120,399	-139,500	-59,173	-115,282	-141,998	-138,235	-12.26%
YoY %	5.66%	13.69%	-135.75%	48.67%	18.81%	-2.72%	-	-
Horiz. %	82.17%	87.10%	100.92%	42.81%	83.40%	102.72%	100.00%	-
NP	458,791	347,880	320,800	42,995	264,482	220,043	236,149	55.63%
YoY %	31.88%	8.44%	646.13%	-83.74%	20.20%	-6.82%	-	-
Horiz. %	194.28%	147.31%	135.85%	18.21%	112.00%	93.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	455,722	343,515	317,921	42,823	264,482	220,043	236,149	54.94%
YoY %	32.66%	8.05%	642.41%	-83.81%	20.20%	-6.82%	-	-
Horiz. %	192.98%	145.47%	134.63%	18.13%	112.00%	93.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.84%	25.71%	30.31%	57.92%	30.36%	39.22%	36.92%	-
YoY %	-22.83%	-15.18%	-47.67%	90.78%	-22.59%	6.23%	-	-
Horiz. %	53.74%	69.64%	82.10%	156.88%	82.23%	106.23%	100.00%	-
Total Cost	2,645,588	2,774,788	2,859,497	2,137,847	1,267,404	1,318,824	1,285,567	61.71%
YoY %	-4.66%	-2.96%	33.76%	68.68%	-3.90%	2.59%	-	-
Horiz. %	205.79%	215.84%	222.43%	166.30%	98.59%	102.59%	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	387,139	375,408	375,408	283,686	264,350	217,699	225,475	43.34%
YoY %	3.12%	0.00%	32.33%	7.31%	21.43%	-3.45%	-	-
Horiz. %	171.70%	166.50%	166.50%	125.82%	117.24%	96.55%	100.00%	-
Div Payout %	84.95%	109.28%	118.08%	662.46%	99.95%	98.94%	95.48%	-
YoY %	-22.26%	-7.45%	-82.18%	562.79%	1.02%	3.62%	-	-
Horiz. %	88.97%	114.45%	123.67%	693.82%	104.68%	103.62%	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	14.78%	11.14%	10.09%	1.97%	17.27%	14.30%	15.52%	-
YoY %	32.68%	10.41%	412.18%	-88.59%	20.77%	-7.86%	-	-
Horiz. %	95.23%	71.78%	65.01%	12.69%	111.28%	92.14%	100.00%	-
ROE	2.79%	2.12%	1.95%	0.34%	42.52%	40.43%	43.39%	-
YoY %	31.60%	8.72%	473.53%	-99.20%	5.17%	-6.82%	-	-
Horiz. %	6.43%	4.89%	4.49%	0.78%	97.99%	93.18%	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	26.46	26.62	27.11	23.83	19.70	19.79	19.57	22.25%
YoY %	-0.60%	-1.81%	13.76%	20.96%	-0.45%	1.12%	-	-
Horiz. %	135.21%	136.02%	138.53%	121.77%	100.66%	101.12%	100.00%	-
EPS	3.88	2.93	2.71	0.47	3.40	2.83	3.04	17.64%
YoY %	32.42%	8.12%	476.60%	-86.18%	20.14%	-6.91%	-	-
Horiz. %	127.63%	96.38%	89.14%	15.46%	111.84%	93.09%	100.00%	-
DPS	3.30	3.20	3.20	3.10	3.40	2.80	2.90	8.98%
YoY %	3.12%	0.00%	3.23%	-8.82%	21.43%	-3.45%	-	-
Horiz. %	113.79%	110.34%	110.34%	106.90%	117.24%	96.55%	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	26.46	26.62	27.11	18.59	13.06	13.12	12.97	60.78%
YoY %	-0.60%	-1.81%	45.83%	42.34%	-0.46%	1.16%	-	-
Horiz. %	204.01%	205.24%	209.02%	143.33%	100.69%	101.16%	100.00%	-
EPS	3.88	2.93	2.71	0.37	2.25	1.88	2.01	54.97%
YoY %	32.42%	8.12%	632.43%	-83.56%	19.68%	-6.47%	-	-
Horiz. %	193.03%	145.77%	134.83%	18.41%	111.94%	93.53%	100.00%	-
DPS	3.30	3.20	3.20	2.42	2.25	1.86	1.92	43.43%
YoY %	3.12%	0.00%	32.23%	7.56%	20.97%	-3.12%	-	-
Horiz. %	171.88%	166.67%	166.67%	126.04%	117.19%	96.88%	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	16.51	15.44	16.01	16.78	17.15	17.68	19.93	-11.78%
YoY %	6.93%	-3.56%	-4.59%	-2.16%	-3.00%	-11.29%	-	-
Horiz. %	82.84%	77.47%	80.33%	84.19%	86.05%	88.71%	100.00%	-
P/EPS	112.50	140.36	160.15	854.79	99.36	123.67	128.40	-8.42%
YoY %	-19.85%	-12.36%	-81.26%	760.30%	-19.66%	-3.68%	-	-
Horiz. %	87.62%	109.31%	124.73%	665.72%	77.38%	96.32%	100.00%	-
EY	0.89	0.71	0.62	0.12	1.01	0.81	0.78	9.18%
YoY %	25.35%	14.52%	416.67%	-88.12%	24.69%	3.85%	-	-
Horiz. %	114.10%	91.03%	79.49%	15.38%	129.49%	103.85%	100.00%	-
DY	0.76	0.78	0.74	0.78	1.01	0.80	0.74	1.79%
YoY %	-2.56%	5.41%	-5.13%	-22.77%	26.25%	8.11%	-	-
Horiz. %	102.70%	105.41%	100.00%	105.41%	136.49%	108.11%	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	16.10	16.38	16.38	18.25	17.76	17.28	19.52	-12.04%
YoY %	-1.71%	0.00%	-10.25%	2.76%	2.78%	-11.48%	-	-
Horiz. %	82.48%	83.91%	83.91%	93.49%	90.98%	88.52%	100.00%	-
P/EPS	109.66	148.90	163.84	929.59	102.89	120.84	125.77	-8.72%
YoY %	-26.35%	-9.12%	-82.38%	803.48%	-14.85%	-3.92%	-	-
Horiz. %	87.19%	118.39%	130.27%	739.12%	81.81%	96.08%	100.00%	-
EY	0.91	0.67	0.61	0.11	0.97	0.83	0.80	8.95%
YoY %	35.82%	9.84%	454.55%	-88.66%	16.87%	3.75%	-	-
Horiz. %	113.75%	83.75%	76.25%	13.75%	121.25%	103.75%	100.00%	-
DY	0.77	0.73	0.72	0.71	0.97	0.82	0.76	0.87%
YoY %	5.48%	1.39%	1.41%	-26.80%	18.29%	7.89%	-	-
Horiz. %	101.32%	96.05%	94.74%	93.42%	127.63%	107.89%	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

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Moomoo MY

One App To Trade Malaysia & US Stock With 0* Commission

Latest Videos

MQ Market Updates - 25 April 2024

MQ Trader

MQ Trading Signals

2024-04-26 16:00:00

EMA 5

5 Mins

BUY

2024-04-26 15:25:00

EMA 5

5 Mins

SELL

2024-04-26 15:20:00

TURTLE SYSTEM 20

10 Mins

SELL

2024-04-26 15:20:00

TURTLE SYSTEM 55

10 Mins

SELL

2024-04-26 15:20:00

ADX

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 >

OPENSYS

OPENSYS (M) BHD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

369

MYEG

MY E.G. SERVICES BHD

359

HLIND

HONG LEONG INDUSTRIES BHD

352

PTRANS

PERAK TRANSIT BERHAD

350

YTLPOWR

YTL POWER INTERNATIONAL BHD

334

DNEX

DAGANG NEXCHANGE BERHAD

245

SAPNRG

SAPURA ENERGY BERHAD

226

MAYBANK

MALAYAN BANKING BHD

218

YTL

YTL CORPORATION BHD

214

Daily Stocks

MYEG

0.915

+0.105

382,864,000

HSI-CVZ

0.175

+0.04

265,692,000

BSLCORP

0.03

0.00

201,319,400

HSI-HUS

0.095

-0.03

70,002,900

CAPITALA

0.74

+0.04

60,976,200

HSI-HSZ

0.215

-0.065

60,265,700

BPURI

0.07

-0.005

53,702,600

YTL

3.02

+0.25

52,472,900

HONGSENG

0.01

0.00

50,254,800

DATAPRP

0.14

+0.015

47,028,800

More active Stocks

DLADY

34.18

+0.74

81,900

QUALITY

1.19

+0.295

48,900

YTL

3.02

+0.25

52,472,900

YTLPOWR

4.37

+0.25

45,477,800

AIRPORT

10.14

+0.25

4,193,500

NVIDIA-C1

4.29

+0.20

8,200

EUPE

1.62

+0.18

7,531,800

HUMEIND

2.73

+0.17

747,900

CHINTEK

7.67

+0.17

37,800

AJI

19.38

+0.16

12,000

More gainer Stocks

UTDPLT

24.90

-0.38

531,000

MPI

29.58

-0.36

60,200

VITROX

7.41

-0.21

4,401,800

HLBANK

19.28

-0.18

440,300

HEIM

23.18

-0.18

43,100

LPI

11.80

-0.16

183,900

PIE

5.72

-0.14

1,202,500

NIO-C9

0.02

-0.13

2,050,000

HSI-HS5

0.505

-0.12

420,000

KUAISHO-C17

0.08

-0.12

58,800

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