[CDB] YoY Annualized Quarter Result on 31-Dec-2021 [#4]

	31/12/23	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	CAGR
Annualized Quarter Result
Revenue	12,682,151	6,773,311	6,335,674	6,152,747	6,297,358	6,527,111	6,340,473	12.24%
YoY %	87.24%	6.91%	2.97%	-2.30%	-3.52%	2.94%	-	-
Horiz. %	200.02%	106.83%	99.92%	97.04%	99.32%	102.94%	100.00%	-
PBT	2,180,944	1,218,357	1,514,885	1,622,046	1,892,321	2,079,442	1,985,350	1.57%
YoY %	79.01%	-19.57%	-6.61%	-14.28%	-9.00%	4.74%	-	-
Horiz. %	109.85%	61.37%	76.30%	81.70%	95.31%	104.74%	100.00%	-
Tax	-614,047	-454,688	-352,781	-401,077	-459,372	-538,654	-508,652	3.18%
YoY %	-35.05%	-28.89%	12.04%	12.69%	14.72%	-5.90%	-	-
Horiz. %	120.72%	89.39%	69.36%	78.85%	90.31%	105.90%	100.00%	-
NP	1,566,897	763,669	1,162,104	1,220,969	1,432,949	1,540,788	1,476,698	0.99%
YoY %	105.18%	-34.29%	-4.82%	-14.79%	-7.00%	4.34%	-	-
Horiz. %	106.11%	51.71%	78.70%	82.68%	97.04%	104.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,552,267	763,497	1,162,104	1,220,969	1,432,949	1,540,788	1,476,698	0.83%
YoY %	103.31%	-34.30%	-4.82%	-14.79%	-7.00%	4.34%	-	-
Horiz. %	105.12%	51.70%	78.70%	82.68%	97.04%	104.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.16%	37.32%	23.29%	24.73%	24.28%	25.90%	25.62%	-
YoY %	-24.54%	60.24%	-5.82%	1.85%	-6.25%	1.09%	-	-
Horiz. %	109.91%	145.67%	90.91%	96.53%	94.77%	101.09%	100.00%	-
Total Cost	11,115,254	6,009,642	5,173,570	4,931,778	4,864,409	4,986,323	4,863,775	14.76%
YoY %	84.96%	16.16%	4.90%	1.38%	-2.44%	2.52%	-	-
Horiz. %	228.53%	123.56%	106.37%	101.40%	100.01%	102.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	16,424,110	12,720,135	621,999	621,999	621,999	699,750	544,250	76.40%
YoY %	29.12%	1,945.04%	0.00%	0.00%	-11.11%	28.57%	-	-
Horiz. %	3,017.75%	2,337.19%	114.29%	114.29%	114.29%	128.57%	100.00%	-

	31/12/23	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	CAGR
Dividend
Div	1,548,559	1,116,443	1,158,474	1,212,900	1,415,050	1,523,900	1,461,699	0.96%
YoY %	38.70%	-3.63%	-4.49%	-14.29%	-7.14%	4.26%	-	-
Horiz. %	105.94%	76.38%	79.26%	82.98%	96.81%	104.26%	100.00%	-
Div Payout %	99.76%	146.23%	99.69%	99.34%	98.75%	98.90%	98.98%	-
YoY %	-31.78%	46.68%	0.35%	0.60%	-0.15%	-0.08%	-	-
Horiz. %	100.79%	147.74%	100.72%	100.36%	99.77%	99.92%	100.00%	-

	31/12/23	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	CAGR
Equity
Net Worth	16,424,110	12,720,135	621,999	621,999	621,999	699,750	544,250	76.40%
YoY %	29.12%	1,945.04%	0.00%	0.00%	-11.11%	28.57%	-	-
Horiz. %	3,017.75%	2,337.19%	114.29%	114.29%	114.29%	128.57%	100.00%	-
NOSH	11,731,507	11,731,507	7,775,000	7,775,000	7,775,000	7,775,000	7,775,000	7.09%
YoY %	0.00%	50.89%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	150.89%	150.89%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	31/12/23	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	CAGR
Ratio Analysis
NP Margin	12.36%	11.27%	18.34%	19.84%	22.75%	23.61%	23.29%	-
YoY %	9.67%	-38.55%	-7.56%	-12.79%	-3.64%	1.37%	-	-
Horiz. %	53.07%	48.39%	78.75%	85.19%	97.68%	101.37%	100.00%	-
ROE	9.45%	6.00%	186.83%	196.30%	230.38%	220.19%	271.33%	-
YoY %	57.50%	-96.79%	-4.82%	-14.79%	4.63%	-18.85%	-	-
Horiz. %	3.48%	2.21%	68.86%	72.35%	84.91%	81.15%	100.00%	-

	31/12/23	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	CAGR
Per Share
RPS	108.10	74.02	81.49	79.14	80.99	83.95	81.55	4.80%
YoY %	46.04%	-9.17%	2.97%	-2.28%	-3.53%	2.94%	-	-
Horiz. %	132.56%	90.77%	99.93%	97.04%	99.31%	102.94%	100.00%	-
EPS	13.23	9.40	14.95	15.70	18.43	19.82	18.99	-5.84%
YoY %	40.74%	-37.12%	-4.78%	-14.81%	-7.01%	4.37%	-	-
Horiz. %	69.67%	49.50%	78.73%	82.68%	97.05%	104.37%	100.00%	-
DPS	13.20	12.20	14.90	15.60	18.20	19.60	18.80	-5.72%
YoY %	8.20%	-18.12%	-4.49%	-14.29%	-7.14%	4.26%	-	-
Horiz. %	70.21%	64.89%	79.26%	82.98%	96.81%	104.26%	100.00%	-
NAPS	1.40	1.39	0.08	0.08	0.08	0.09	0.07	64.71%
YoY %	0.72%	1,637.50%	0.00%	0.00%	-11.11%	28.57%	-	-
Horiz. %	2,000.00%	1,985.71%	114.29%	114.29%	114.29%	128.57%	100.00%	-

	31/12/23	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	CAGR
Adjusted Per Share Value based on latest NOSH - 7,775,000
RPS	108.10	57.74	54.01	52.45	53.68	55.64	54.05	12.24%
YoY %	87.22%	6.91%	2.97%	-2.29%	-3.52%	2.94%	-	-
Horiz. %	200.00%	106.83%	99.93%	97.04%	99.32%	102.94%	100.00%	-
EPS	13.23	6.51	9.91	10.41	12.21	13.13	12.59	0.82%
YoY %	103.23%	-34.31%	-4.80%	-14.74%	-7.01%	4.29%	-	-
Horiz. %	105.08%	51.71%	78.71%	82.68%	96.98%	104.29%	100.00%	-
DPS	13.20	9.52	9.87	10.34	12.06	12.99	12.46	0.96%
YoY %	38.66%	-3.55%	-4.55%	-14.26%	-7.16%	4.25%	-	-
Horiz. %	105.94%	76.40%	79.21%	82.99%	96.79%	104.25%	100.00%	-
NAPS	1.40	1.0843	0.053	0.053	0.053	0.0596	0.0464	76.39%
YoY %	29.12%	1,945.85%	0.00%	0.00%	-11.07%	28.45%	-	-
Horiz. %	3,017.24%	2,336.85%	114.22%	114.22%	114.22%	128.45%	100.00%	-

	31/12/23	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/12/23	30/12/22	31/12/21	31/12/20	31/12/19	31/12/18	29/12/17	-
Price	4.08	4.00	4.36	4.14	4.46	4.50	5.10	-
P/RPS	3.77	5.40	5.35	5.23	5.51	5.36	6.25	-8.07%
YoY %	-30.19%	0.93%	2.29%	-5.08%	2.80%	-14.24%	-	-
Horiz. %	60.32%	86.40%	85.60%	83.68%	88.16%	85.76%	100.00%	-
P/EPS	30.84	47.94	29.17	26.36	24.20	22.71	26.85	2.33%
YoY %	-35.67%	64.35%	10.66%	8.93%	6.56%	-15.42%	-	-
Horiz. %	114.86%	178.55%	108.64%	98.18%	90.13%	84.58%	100.00%	-
EY	3.24	2.09	3.43	3.79	4.13	4.40	3.72	-2.27%
YoY %	55.02%	-39.07%	-9.50%	-8.23%	-6.14%	18.28%	-	-
Horiz. %	87.10%	56.18%	92.20%	101.88%	111.02%	118.28%	100.00%	-
DY	3.24	3.05	3.42	3.77	4.08	4.36	3.69	-2.14%
YoY %	6.23%	-10.82%	-9.28%	-7.60%	-6.42%	18.16%	-	-
Horiz. %	87.80%	82.66%	92.68%	102.17%	110.57%	118.16%	100.00%	-
P/NAPS	2.91	2.88	54.50	51.75	55.75	50.00	72.86	-41.52%
YoY %	1.04%	-94.72%	5.31%	-7.17%	11.50%	-31.38%	-	-
Horiz. %	3.99%	3.95%	74.80%	71.03%	76.52%	68.62%	100.00%	-

	31/12/23	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	CAGR
Price Multiplier on Announcement Date
Date	20/02/24	24/02/23	28/01/22	27/01/21	22/01/20	24/01/19	30/01/18	-
Price	4.37	4.35	3.86	3.95	4.51	4.53	4.95	-
P/RPS	4.04	5.88	4.74	4.99	5.57	5.40	6.07	-6.55%
YoY %	-31.29%	24.05%	-5.01%	-10.41%	3.15%	-11.04%	-	-
Horiz. %	66.56%	96.87%	78.09%	82.21%	91.76%	88.96%	100.00%	-
P/EPS	33.03	52.14	25.83	25.15	24.47	22.86	26.06	4.02%
YoY %	-36.65%	101.86%	2.70%	2.78%	7.04%	-12.28%	-	-
Horiz. %	126.75%	200.08%	99.12%	96.51%	93.90%	87.72%	100.00%	-
EY	3.03	1.92	3.87	3.98	4.09	4.37	3.84	-3.86%
YoY %	57.81%	-50.39%	-2.76%	-2.69%	-6.41%	13.80%	-	-
Horiz. %	78.91%	50.00%	100.78%	103.65%	106.51%	113.80%	100.00%	-
DY	3.02	2.80	3.86	3.95	4.04	4.33	3.80	-3.75%
YoY %	7.86%	-27.46%	-2.28%	-2.23%	-6.70%	13.95%	-	-
Horiz. %	79.47%	73.68%	101.58%	103.95%	106.32%	113.95%	100.00%	-
P/NAPS	3.12	3.13	48.25	49.38	56.38	50.33	70.71	-40.54%
YoY %	-0.32%	-93.51%	-2.29%	-12.42%	12.02%	-28.82%	-	-
Horiz. %	4.41%	4.43%	68.24%	69.83%	79.73%	71.18%	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 - 17 April 2024

MQ Trader

MQ Trading Signals

2024-04-18 14:50:00

EMA 5

5 Mins

BUY

2024-04-18 12:20:00

EMA 5

5 Mins

SELL

2024-04-18 12:10:00

EMA 5

5 Mins

BUY

2024-04-18 11:15:00

ADX

5 Mins

BUY

2024-04-18 10:50:00

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

PTRANS

PERAK TRANSIT BERHAD

368

HLIND

HONG LEONG INDUSTRIES BHD

358

MPI

MALAYSIAN PACIFIC INDUSTRIES

357

YTLPOWR

YTL POWER INTERNATIONAL BHD

334

PIE

P.I.E. INDUSTRIAL BHD

259

DNEX

DAGANG NEXCHANGE BERHAD

242

GENTING

GENTING BHD

217

MAYBANK

MALAYAN BANKING BHD

214

PBBANK

PUBLIC BANK BHD

213

Daily Stocks

HSI-CVM

0.155

+0.005

216,049,200

BORNOIL

0.005

-0.005

164,721,600

HSI-HUE

0.145

-0.02

160,729,100

INIX-OR

0.02

0.00

141,839,900

INGENIEU

0.14

-0.005

128,589,300

HSI-CVH

0.245

+0.015

82,385,400

EDUSPEC-OR

0.005

0.00

75,002,700

FITTERS

0.05

0.00

65,809,100

E&O-LR

0.055

+0.01

56,261,700

SENDAI-WA

0.21

+0.035

52,794,600

More active Stocks

DLADY

33.48

+1.16

43,200

PIE

5.46

+0.52

8,761,500

CRESNDO

3.80

+0.26

1,361,900

CHINHIN

4.55

+0.22

210,700

MFCB

4.53

+0.19

1,197,200

PIE-CK

0.425

+0.175

752,400

6.31

+0.16

1,595,000

F&N

31.40

+0.16

126,000

1.47

+0.14

9,548,800

GESHEN

4.01

+0.13

295,600

More gainer Stocks

NIKKEI-CE

0.78

-0.29

5,000

NVIDIA-C1

4.36

-0.22

1,300

ALLIANZ-PA

21.50

-0.16

1,000

HSI-CV6

0.245

-0.155

90,000

NDX-CE

0.185

-0.145

60,000

GREATEC

4.48

-0.14

523,700

LPI

11.80

-0.14

130,300

KUAISHO-C17

0.08

-0.12

58,800

HCK

2.14

-0.11

129,500

HSI-CV7

0.10

-0.10

1,000,000

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