[CDB] QoQ Quarter Result on 31-Mar-2022 [#1]

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Quarter Result
Revenue	2,180,842	1,531,886	1,538,867	1,521,716	1,582,595	1,584,385	1,618,472	21.92%
YoY %	42.36%	-0.45%	1.13%	-3.85%	-0.11%	-2.11%	-	-
Horiz. %	134.75%	94.65%	95.08%	94.02%	97.78%	97.89%	100.00%	-
PBT	102,168	379,764	362,041	374,384	365,113	418,481	372,743	-57.70%
YoY %	-73.10%	4.90%	-3.30%	2.54%	-12.75%	12.27%	-	-
Horiz. %	27.41%	101.88%	97.13%	100.44%	97.95%	112.27%	100.00%	-
Tax	-59,173	-115,282	-141,998	-138,235	-60,563	-105,666	-92,831	-25.87%
YoY %	48.67%	18.81%	-2.72%	-128.25%	42.68%	-13.83%	-	-
Horiz. %	63.74%	124.18%	152.96%	148.91%	65.24%	113.83%	100.00%	-
NP	42,995	264,482	220,043	236,149	304,550	312,815	279,912	-71.22%
YoY %	-83.74%	20.20%	-6.82%	-22.46%	-2.64%	11.75%	-	-
Horiz. %	15.36%	94.49%	78.61%	84.37%	108.80%	111.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	42,823	264,482	220,043	236,149	304,550	312,815	279,912	-71.29%
YoY %	-83.81%	20.20%	-6.82%	-22.46%	-2.64%	11.75%	-	-
Horiz. %	15.30%	94.49%	78.61%	84.37%	108.80%	111.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	57.92%	30.36%	39.22%	36.92%	16.59%	25.25%	24.90%	-
YoY %	90.78%	-22.59%	6.23%	122.54%	-34.30%	1.41%	-	-
Horiz. %	232.61%	121.93%	157.51%	148.27%	66.63%	101.41%	100.00%	-
Total Cost	2,137,847	1,267,404	1,318,824	1,285,567	1,278,045	1,271,570	1,338,560	36.51%
YoY %	68.68%	-3.90%	2.59%	0.59%	0.51%	-5.00%	-	-
Horiz. %	159.71%	94.68%	98.53%	96.04%	95.48%	95.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	12,720,135	621,999	544,250	544,250	621,999	621,999	621,999	643.72%
YoY %	1,945.04%	14.29%	0.00%	-12.50%	0.00%	0.00%	-	-
Horiz. %	2,045.04%	100.00%	87.50%	87.50%	100.00%	100.00%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Dividend
Div	283,686	264,350	217,699	225,475	303,225	311,000	279,899	0.89%
YoY %	7.31%	21.43%	-3.45%	-25.64%	-2.50%	11.11%	-	-
Horiz. %	101.35%	94.44%	77.78%	80.56%	108.33%	111.11%	100.00%	-
Div Payout %	662.46%	99.95%	98.94%	95.48%	99.56%	99.42%	100.00%	-
YoY %	562.79%	1.02%	3.62%	-4.10%	0.14%	-0.58%	-	-
Horiz. %	662.46%	99.95%	98.94%	95.48%	99.56%	99.42%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Equity
Net Worth	12,720,135	621,999	544,250	544,250	621,999	621,999	621,999	643.72%
YoY %	1,945.04%	14.29%	0.00%	-12.50%	0.00%	0.00%	-	-
Horiz. %	2,045.04%	100.00%	87.50%	87.50%	100.00%	100.00%	100.00%	-
NOSH	11,731,507	7,775,000	7,775,000	7,775,000	7,775,000	7,775,000	7,775,000	31.45%
YoY %	50.89%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	150.89%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Ratio Analysis
NP Margin	1.97%	17.27%	14.30%	15.52%	19.24%	19.74%	17.29%	-
YoY %	-88.59%	20.77%	-7.86%	-19.33%	-2.53%	14.17%	-	-
Horiz. %	11.39%	99.88%	82.71%	89.76%	111.28%	114.17%	100.00%	-
ROE	0.34%	42.52%	40.43%	43.39%	48.96%	50.29%	45.00%	-
YoY %	-99.20%	5.17%	-6.82%	-11.38%	-2.64%	11.76%	-	-
Horiz. %	0.76%	94.49%	89.84%	96.42%	108.80%	111.76%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Per Share
RPS	23.83	19.70	19.79	19.57	20.35	20.38	20.82	9.39%
YoY %	20.96%	-0.45%	1.12%	-3.83%	-0.15%	-2.11%	-	-
Horiz. %	114.46%	94.62%	95.05%	94.00%	97.74%	97.89%	100.00%	-
EPS	0.47	3.40	2.83	3.04	3.92	4.02	3.60	-74.16%
YoY %	-86.18%	20.14%	-6.91%	-22.45%	-2.49%	11.67%	-	-
Horiz. %	13.06%	94.44%	78.61%	84.44%	108.89%	111.67%	100.00%	-
DPS	3.10	3.40	2.80	2.90	3.90	4.00	3.60	-9.46%
YoY %	-8.82%	21.43%	-3.45%	-25.64%	-2.50%	11.11%	-	-
Horiz. %	86.11%	94.44%	77.78%	80.56%	108.33%	111.11%	100.00%	-
NAPS	1.39	0.08	0.07	0.07	0.08	0.08	0.08	567.35%
YoY %	1,637.50%	14.29%	0.00%	-12.50%	0.00%	0.00%	-	-
Horiz. %	1,737.50%	100.00%	87.50%	87.50%	100.00%	100.00%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Adjusted Per Share Value based on latest NOSH - 7,775,000
RPS	18.59	13.06	13.12	12.97	13.49	13.51	13.80	21.90%
YoY %	42.34%	-0.46%	1.16%	-3.85%	-0.15%	-2.10%	-	-
Horiz. %	134.71%	94.64%	95.07%	93.99%	97.75%	97.90%	100.00%	-
EPS	0.37	2.25	1.88	2.01	2.60	2.67	2.39	-71.07%
YoY %	-83.56%	19.68%	-6.47%	-22.69%	-2.62%	11.72%	-	-
Horiz. %	15.48%	94.14%	78.66%	84.10%	108.79%	111.72%	100.00%	-
DPS	2.42	2.25	1.86	1.92	2.58	2.65	2.39	0.83%
YoY %	7.56%	20.97%	-3.12%	-25.58%	-2.64%	10.88%	-	-
Horiz. %	101.26%	94.14%	77.82%	80.33%	107.95%	110.88%	100.00%	-
NAPS	1.0843	0.053	0.0464	0.0464	0.053	0.053	0.053	643.92%
YoY %	1,945.85%	14.22%	0.00%	-12.45%	0.00%	0.00%	-	-
Horiz. %	2,045.85%	100.00%	87.55%	87.55%	100.00%	100.00%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	-
Price	4.00	3.38	3.50	3.90	4.36	4.45	4.13	-
P/RPS	16.78	17.15	17.68	19.93	21.42	21.84	19.84	-10.53%
YoY %	-2.16%	-3.00%	-11.29%	-6.96%	-1.92%	10.08%	-	-
Horiz. %	84.58%	86.44%	89.11%	100.45%	107.96%	110.08%	100.00%	-
P/EPS	854.79	99.36	123.67	128.40	111.31	110.60	114.72	280.09%
YoY %	760.30%	-19.66%	-3.68%	15.35%	0.64%	-3.59%	-	-
Horiz. %	745.11%	86.61%	107.80%	111.92%	97.03%	96.41%	100.00%	-
EY	0.12	1.01	0.81	0.78	0.90	0.90	0.87	-73.20%
YoY %	-88.12%	24.69%	3.85%	-13.33%	0.00%	3.45%	-	-
Horiz. %	13.79%	116.09%	93.10%	89.66%	103.45%	103.45%	100.00%	-
DY	0.78	1.01	0.80	0.74	0.89	0.90	0.87	-7.00%
YoY %	-22.77%	26.25%	8.11%	-16.85%	-1.11%	3.45%	-	-
Horiz. %	89.66%	116.09%	91.95%	85.06%	102.30%	103.45%	100.00%	-
P/NAPS	2.88	42.25	50.00	55.71	54.50	55.63	51.63	-85.32%
YoY %	-93.18%	-15.50%	-10.25%	2.22%	-2.03%	7.75%	-	-
Horiz. %	5.58%	81.83%	96.84%	107.90%	105.56%	107.75%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Price Multiplier on Announcement Date
Date	24/02/23	20/10/22	15/07/22	29/04/22	28/01/22	21/10/21	16/07/21	-
Price	4.35	3.50	3.42	3.82	3.86	4.35	4.25	-
P/RPS	18.25	17.76	17.28	19.52	18.96	21.35	20.42	-7.19%
YoY %	2.76%	2.78%	-11.48%	2.95%	-11.19%	4.55%	-	-
Horiz. %	89.37%	86.97%	84.62%	95.59%	92.85%	104.55%	100.00%	-
P/EPS	929.59	102.89	120.84	125.77	98.54	108.12	118.05	294.32%
YoY %	803.48%	-14.85%	-3.92%	27.63%	-8.86%	-8.41%	-	-
Horiz. %	787.45%	87.16%	102.36%	106.54%	83.47%	91.59%	100.00%	-
EY	0.11	0.97	0.83	0.80	1.01	0.92	0.85	-74.31%
YoY %	-88.66%	16.87%	3.75%	-20.79%	9.78%	8.24%	-	-
Horiz. %	12.94%	114.12%	97.65%	94.12%	118.82%	108.24%	100.00%	-
DY	0.71	0.97	0.82	0.76	1.01	0.92	0.85	-11.27%
YoY %	-26.80%	18.29%	7.89%	-24.75%	9.78%	8.24%	-	-
Horiz. %	83.53%	114.12%	96.47%	89.41%	118.82%	108.24%	100.00%	-
P/NAPS	3.13	43.75	48.86	54.57	48.25	54.38	53.13	-84.78%
YoY %	-92.85%	-10.46%	-10.46%	13.10%	-11.27%	2.35%	-	-
Horiz. %	5.89%	82.35%	91.96%	102.71%	90.81%	102.35%	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