[CDB] QoQ TTM Result on 31-Dec-2014 [#4]

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
TTM Result
Revenue	6,987,753	7,069,225	7,092,122	7,018,508	6,953,314	6,896,895	6,803,867	1.79%
YoY %	-1.15%	-0.32%	1.05%	0.94%	0.82%	1.37%	-	-
Horiz. %	102.70%	103.90%	104.24%	103.15%	102.20%	101.37%	100.00%	-
PBT	2,449,563	2,569,053	2,616,652	2,645,182	2,668,326	2,550,700	2,370,680	2.20%
YoY %	-4.65%	-1.82%	-1.08%	-0.87%	4.61%	7.59%	-	-
Horiz. %	103.33%	108.37%	110.38%	111.58%	112.56%	107.59%	100.00%	-
Tax	-549,276	-578,462	-591,505	-614,094	-648,818	-569,406	-508,288	5.30%
YoY %	5.05%	2.21%	3.68%	5.35%	-13.95%	-12.02%	-	-
Horiz. %	108.06%	113.81%	116.37%	120.82%	127.65%	112.02%	100.00%	-
NP	1,900,287	1,990,591	2,025,147	2,031,088	2,019,508	1,981,294	1,862,392	1.35%
YoY %	-4.54%	-1.71%	-0.29%	0.57%	1.93%	6.38%	-	-
Horiz. %	102.03%	106.88%	108.74%	109.06%	108.44%	106.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,900,287	1,990,591	2,025,147	2,031,088	2,019,508	1,981,294	1,862,392	1.35%
YoY %	-4.54%	-1.71%	-0.29%	0.57%	1.93%	6.38%	-	-
Horiz. %	102.03%	106.88%	108.74%	109.06%	108.44%	106.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.42%	22.52%	22.61%	23.22%	24.32%	22.32%	21.44%	-
YoY %	-0.44%	-0.40%	-2.63%	-4.52%	8.96%	4.10%	-	-
Horiz. %	104.57%	105.04%	105.46%	108.30%	113.43%	104.10%	100.00%	-
Total Cost	5,087,466	5,078,634	5,066,975	4,987,420	4,933,806	4,915,601	4,941,475	1.95%
YoY %	0.17%	0.23%	1.60%	1.09%	0.37%	-0.52%	-	-
Horiz. %	102.95%	102.78%	102.54%	100.93%	99.84%	99.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	544,250	621,999	621,999	699,750	621,999	621,999	621,999	-8.50%
YoY %	-12.50%	0.00%	-11.11%	12.50%	0.00%	0.00%	-	-
Horiz. %	87.50%	100.00%	100.00%	112.50%	100.00%	100.00%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Dividend
Div	1,889,324	1,974,849	2,013,724	2,021,499	2,005,949	1,967,074	1,842,674	1.67%
YoY %	-4.33%	-1.93%	-0.38%	0.78%	1.98%	6.75%	-	-
Horiz. %	102.53%	107.17%	109.28%	109.70%	108.86%	106.75%	100.00%	-
Div Payout %	99.42%	99.21%	99.44%	99.53%	99.33%	99.28%	98.94%	-
YoY %	0.21%	-0.23%	-0.09%	0.20%	0.05%	0.34%	-	-
Horiz. %	100.49%	100.27%	100.51%	100.60%	100.39%	100.34%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Equity
Net Worth	544,250	621,999	621,999	699,750	621,999	621,999	621,999	-8.50%
YoY %	-12.50%	0.00%	-11.11%	12.50%	0.00%	0.00%	-	-
Horiz. %	87.50%	100.00%	100.00%	112.50%	100.00%	100.00%	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%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Ratio Analysis
NP Margin	27.19%	28.16%	28.55%	28.94%	29.04%	28.73%	27.37%	-
YoY %	-3.44%	-1.37%	-1.35%	-0.34%	1.08%	4.97%	-	-
Horiz. %	99.34%	102.89%	104.31%	105.74%	106.10%	104.97%	100.00%	-
ROE	349.16%	320.03%	325.59%	290.26%	324.68%	318.54%	299.42%	-
YoY %	9.10%	-1.71%	12.17%	-10.60%	1.93%	6.39%	-	-
Horiz. %	116.61%	106.88%	108.74%	96.94%	108.44%	106.39%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Per Share
RPS	89.87	90.92	91.22	90.27	89.43	88.71	87.51	1.78%
YoY %	-1.15%	-0.33%	1.05%	0.94%	0.81%	1.37%	-	-
Horiz. %	102.70%	103.90%	104.24%	103.15%	102.19%	101.37%	100.00%	-
EPS	24.44	25.60	26.05	26.12	25.97	25.48	23.95	1.35%
YoY %	-4.53%	-1.73%	-0.27%	0.58%	1.92%	6.39%	-	-
Horiz. %	102.05%	106.89%	108.77%	109.06%	108.43%	106.39%	100.00%	-
DPS	24.30	25.40	25.90	26.00	25.80	25.30	23.70	1.67%
YoY %	-4.33%	-1.93%	-0.38%	0.78%	1.98%	6.75%	-	-
Horiz. %	102.53%	107.17%	109.28%	109.70%	108.86%	106.75%	100.00%	-
NAPS	0.07	0.08	0.08	0.09	0.08	0.08	0.08	-8.50%
YoY %	-12.50%	0.00%	-11.11%	12.50%	0.00%	0.00%	-	-
Horiz. %	87.50%	100.00%	100.00%	112.50%	100.00%	100.00%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Adjusted Per Share Value based on latest NOSH - 7,775,000
RPS	59.56	60.26	60.45	59.83	59.27	58.79	58.00	1.78%
YoY %	-1.16%	-0.31%	1.04%	0.94%	0.82%	1.36%	-	-
Horiz. %	102.69%	103.90%	104.22%	103.16%	102.19%	101.36%	100.00%	-
EPS	16.20	16.97	17.26	17.31	17.21	16.89	15.88	1.33%
YoY %	-4.54%	-1.68%	-0.29%	0.58%	1.89%	6.36%	-	-
Horiz. %	102.02%	106.86%	108.69%	109.01%	108.38%	106.36%	100.00%	-
DPS	16.10	16.83	17.17	17.23	17.10	16.77	15.71	1.64%
YoY %	-4.34%	-1.98%	-0.35%	0.76%	1.97%	6.75%	-	-
Horiz. %	102.48%	107.13%	109.29%	109.68%	108.85%	106.75%	100.00%	-
NAPS	0.0464	0.053	0.053	0.0596	0.053	0.053	0.053	-8.47%
YoY %	-12.45%	0.00%	-11.07%	12.45%	0.00%	0.00%	-	-
Horiz. %	87.55%	100.00%	100.00%	112.45%	100.00%	100.00%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	-
Price	5.55	5.36	6.30	6.17	5.85	5.73	5.39	-
P/RPS	6.18	5.90	6.91	6.84	6.54	6.46	6.16	0.21%
YoY %	4.75%	-14.62%	1.02%	4.59%	1.24%	4.87%	-	-
Horiz. %	100.32%	95.78%	112.18%	111.04%	106.17%	104.87%	100.00%	-
P/EPS	22.71	20.94	24.19	23.62	22.52	22.49	22.50	0.62%
YoY %	8.45%	-13.44%	2.41%	4.88%	0.13%	-0.04%	-	-
Horiz. %	100.93%	93.07%	107.51%	104.98%	100.09%	99.96%	100.00%	-
EY	4.40	4.78	4.13	4.23	4.44	4.45	4.44	-0.60%
YoY %	-7.95%	15.74%	-2.36%	-4.73%	-0.22%	0.23%	-	-
Horiz. %	99.10%	107.66%	93.02%	95.27%	100.00%	100.23%	100.00%	-
DY	4.38	4.74	4.11	4.21	4.41	4.42	4.40	-0.30%
YoY %	-7.59%	15.33%	-2.38%	-4.54%	-0.23%	0.45%	-	-
Horiz. %	99.55%	107.73%	93.41%	95.68%	100.23%	100.45%	100.00%	-
P/NAPS	79.29	67.00	78.75	68.56	73.13	71.63	67.38	11.45%
YoY %	18.34%	-14.92%	14.86%	-6.25%	2.09%	6.31%	-	-
Horiz. %	117.68%	99.44%	116.87%	101.75%	108.53%	106.31%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Price Multiplier on Announcement Date
Date	26/10/15	13/07/15	27/04/15	09/02/15	20/10/14	17/07/14	25/04/14	-
Price	5.53	5.53	6.19	6.46	5.93	5.60	5.35	-
P/RPS	6.15	6.08	6.79	7.16	6.63	6.31	6.11	0.43%
YoY %	1.15%	-10.46%	-5.17%	7.99%	5.07%	3.27%	-	-
Horiz. %	100.65%	99.51%	111.13%	117.18%	108.51%	103.27%	100.00%	-
P/EPS	22.63	21.60	23.76	24.73	22.83	21.98	22.33	0.89%
YoY %	4.77%	-9.09%	-3.92%	8.32%	3.87%	-1.57%	-	-
Horiz. %	101.34%	96.73%	106.40%	110.75%	102.24%	98.43%	100.00%	-
EY	4.42	4.63	4.21	4.04	4.38	4.55	4.48	-0.89%
YoY %	-4.54%	9.98%	4.21%	-7.76%	-3.74%	1.56%	-	-
Horiz. %	98.66%	103.35%	93.97%	90.18%	97.77%	101.56%	100.00%	-
DY	4.39	4.59	4.18	4.02	4.35	4.52	4.43	-0.60%
YoY %	-4.36%	9.81%	3.98%	-7.59%	-3.76%	2.03%	-	-
Horiz. %	99.10%	103.61%	94.36%	90.74%	98.19%	102.03%	100.00%	-
P/NAPS	79.00	69.13	77.38	71.78	74.13	70.00	66.88	11.73%
YoY %	14.28%	-10.66%	7.80%	-3.17%	5.90%	4.67%	-	-
Horiz. %	118.12%	103.36%	115.70%	107.33%	110.84%	104.67%	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

Open a Moomoo Account Today and Win an Apple iPad Air*!

Latest Videos

MQ Market Updates - 29 April 2024

MQ Trader

MQ Trading Signals

2024-04-29 16:00:00

TURTLE SYSTEM 20

30 Mins

BUY

2024-04-29 16:00:00

TURTLE SYSTEM 55

30 Mins

BUY

2024-04-29 16:00:00

TURTLE SYSTEM 20

10 Mins

BUY

2024-04-29 16:00:00

TURTLE SYSTEM 55

10 Mins

BUY

2024-04-29 15:55:00

TURTLE SYSTEM 20

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

OPENSYS

OPENSYS (M) BHD

642

YTLPOWR

YTL POWER INTERNATIONAL BHD

550

MPI

MALAYSIAN PACIFIC INDUSTRIES

476

PTRANS

PERAK TRANSIT BERHAD

473

MYEG

MY E.G. SERVICES BHD

453

HLIND

HONG LEONG INDUSTRIES BHD

450

YTL

YTL CORPORATION BHD

365

CAPITALA

CAPITAL A BERHAD

312

SAPNRG

SAPURA ENERGY BERHAD

258

Daily Stocks

HSI-CVZ

0.175

+0.005

307,435,200

MYEG

0.91

-0.005

214,978,300

HSI-HUS

0.085

-0.005

205,959,100

INIX-OR

0.02

0.00

141,839,900

BPURI

0.075

0.00

98,691,600

TWL

0.03

0.00

93,648,100

EDUSPEC-OR

0.005

0.00

75,002,700

TOPGLOV

0.885

+0.055

68,117,900

CAPITALA

0.79

+0.055

66,923,500

YTL

3.20

+0.17

62,897,000

More active Stocks

APOLLO

6.99

+0.50

174,100

MPI

30.00

+0.50

78,800

HUMEIND-LA

3.88

+0.38

9,800

YTLPOWR

4.79

+0.37

56,658,400

CHINHIN

5.30

+0.30

239,300

KLK

23.20

+0.20

3,025,900

YTLPOWR-C30

1.76

+0.20

3,000

HSI-CXD

1.27

+0.18

610,000

YTLPOWR-C36

1.00

+0.175

586,200

YTL

3.20

+0.17

62,897,000

More gainer Stocks

HSI-HS6

0.815

-0.395

300,000

DLADY

33.82

-0.38

19,500

NESTLE

126.90

-0.30

131,200

AIRPORT

9.94

-0.26

5,042,300

HSI-HS4

0.245

-0.235

31,200

HSI-HUZ

0.50

-0.22

50,500

KLCC

7.52

-0.19

38,700

ORIENT

6.97

-0.18

1,220,900

HSI-HS3

0.43

-0.175

14,100

MALPAC

0.905

-0.125

5,000

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