[CDB] YoY Cumulative Quarter Result on 30-Jun-2013 [#2]

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Cumulative Result
Revenue	3,308,272	3,514,457	3,463,740	3,300,256	3,149,130	2,898,561	2,625,454	3.92%
YoY %	-5.87%	1.46%	4.95%	4.80%	8.64%	10.40%	-	-
Horiz. %	126.01%	133.86%	131.93%	125.70%	119.95%	110.40%	100.00%	-
PBT	1,109,196	1,252,354	1,328,483	917,944	825,130	772,436	756,495	6.57%
YoY %	-11.43%	-5.73%	44.72%	11.25%	6.82%	2.11%	-	-
Horiz. %	146.62%	165.55%	175.61%	121.34%	109.07%	102.11%	100.00%	-
Tax	-289,546	-308,779	-344,411	-209,288	-180,308	-204,722	-199,831	6.36%
YoY %	6.23%	10.35%	-64.56%	-16.07%	11.93%	-2.45%	-	-
Horiz. %	144.90%	154.52%	172.35%	104.73%	90.23%	102.45%	100.00%	-
NP	819,650	943,575	984,072	708,656	644,822	567,714	556,664	6.65%
YoY %	-13.13%	-4.12%	38.86%	9.90%	13.58%	1.99%	-	-
Horiz. %	147.24%	169.51%	176.78%	127.30%	115.84%	101.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	819,650	943,575	984,072	708,656	644,822	567,714	556,664	6.65%
YoY %	-13.13%	-4.12%	38.86%	9.90%	13.58%	1.99%	-	-
Horiz. %	147.24%	169.51%	176.78%	127.30%	115.84%	101.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.10%	24.66%	25.93%	22.80%	21.85%	26.50%	26.42%	-
YoY %	5.84%	-4.90%	13.73%	4.35%	-17.55%	0.30%	-	-
Horiz. %	98.79%	93.34%	98.15%	86.30%	82.70%	100.30%	100.00%	-
Total Cost	2,488,622	2,570,882	2,479,668	2,591,600	2,504,308	2,330,847	2,068,790	3.12%
YoY %	-3.20%	3.68%	-4.32%	3.49%	7.44%	12.67%	-	-
Horiz. %	120.29%	124.27%	119.86%	125.27%	121.05%	112.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	544,250	621,999	621,999	466,499	1,088,963	1,244,304	1,383,885	-14.39%
YoY %	-12.50%	0.00%	33.33%	-57.16%	-12.48%	-10.09%	-	-
Horiz. %	39.33%	44.95%	44.95%	33.71%	78.69%	89.91%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Dividend
Div	816,375	933,000	979,650	668,650	917,840	567,713	544,224	6.98%
YoY %	-12.50%	-4.76%	46.51%	-27.15%	61.67%	4.32%	-	-
Horiz. %	150.01%	171.44%	180.01%	122.86%	168.65%	104.32%	100.00%	-
Div Payout %	99.60%	98.88%	99.55%	94.35%	142.34%	100.00%	97.77%	-
YoY %	0.73%	-0.67%	5.51%	-33.72%	42.34%	2.28%	-	-
Horiz. %	101.87%	101.14%	101.82%	96.50%	145.59%	102.28%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Equity
Net Worth	544,250	621,999	621,999	466,499	1,088,963	1,244,304	1,383,885	-14.39%
YoY %	-12.50%	0.00%	33.33%	-57.16%	-12.48%	-10.09%	-	-
Horiz. %	39.33%	44.95%	44.95%	33.71%	78.69%	89.91%	100.00%	-
NOSH	7,775,000	7,775,000	7,775,000	7,775,000	7,778,311	777,690	777,463	46.72%
YoY %	0.00%	0.00%	0.00%	-0.04%	900.18%	0.03%	-	-
Horiz. %	1,000.05%	1,000.05%	1,000.05%	1,000.05%	1,000.47%	100.03%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Ratio Analysis
NP Margin	24.78%	26.85%	28.41%	21.47%	20.48%	19.59%	21.20%	-
YoY %	-7.71%	-5.49%	32.32%	4.83%	4.54%	-7.59%	-	-
Horiz. %	116.89%	126.65%	134.01%	101.27%	96.60%	92.41%	100.00%	-
ROE	150.60%	151.70%	158.21%	151.91%	59.21%	45.63%	40.22%	-
YoY %	-0.73%	-4.11%	4.15%	156.56%	29.76%	13.45%	-	-
Horiz. %	374.44%	377.18%	393.36%	377.70%	147.22%	113.45%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Per Share
RPS	42.55	45.20	44.55	42.45	40.49	372.71	337.69	-29.17%
YoY %	-5.86%	1.46%	4.95%	4.84%	-89.14%	10.37%	-	-
Horiz. %	12.60%	13.39%	13.19%	12.57%	11.99%	110.37%	100.00%	-
EPS	10.54	12.14	12.66	9.11	8.29	73.00	71.60	-27.31%
YoY %	-13.18%	-4.11%	38.97%	9.89%	-88.64%	1.96%	-	-
Horiz. %	14.72%	16.96%	17.68%	12.72%	11.58%	101.96%	100.00%	-
DPS	10.50	12.00	12.60	8.60	11.80	73.00	70.00	-27.08%
YoY %	-12.50%	-4.76%	46.51%	-27.12%	-83.84%	4.29%	-	-
Horiz. %	15.00%	17.14%	18.00%	12.29%	16.86%	104.29%	100.00%	-
NAPS	0.07	0.08	0.08	0.06	0.14	1.60	1.78	-41.65%
YoY %	-12.50%	0.00%	33.33%	-57.14%	-91.25%	-10.11%	-	-
Horiz. %	3.93%	4.49%	4.49%	3.37%	7.87%	89.89%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Adjusted Per Share Value based on latest NOSH - 7,775,000
RPS	28.20	29.96	29.53	28.13	26.84	24.71	22.38	3.92%
YoY %	-5.87%	1.46%	4.98%	4.81%	8.62%	10.41%	-	-
Horiz. %	126.01%	133.87%	131.95%	125.69%	119.93%	110.41%	100.00%	-
EPS	6.99	8.04	8.39	6.04	5.50	4.84	4.75	6.64%
YoY %	-13.06%	-4.17%	38.91%	9.82%	13.64%	1.89%	-	-
Horiz. %	147.16%	169.26%	176.63%	127.16%	115.79%	101.89%	100.00%	-
DPS	6.96	7.95	8.35	5.70	7.82	4.84	4.64	6.98%
YoY %	-12.45%	-4.79%	46.49%	-27.11%	61.57%	4.31%	-	-
Horiz. %	150.00%	171.34%	179.96%	122.84%	168.53%	104.31%	100.00%	-
NAPS	0.0464	0.053	0.053	0.0398	0.0928	0.1061	0.118	-14.39%
YoY %	-12.45%	0.00%	33.17%	-57.11%	-12.54%	-10.08%	-	-
Horiz. %	39.32%	44.92%	44.92%	33.73%	78.64%	89.92%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	-
Price	4.78	5.36	5.73	4.76	4.25	2.90	2.30	-
P/RPS	11.23	11.86	12.86	11.21	10.50	0.78	0.68	59.51%
YoY %	-5.31%	-7.78%	14.72%	6.76%	1,246.15%	14.71%	-	-
Horiz. %	1,651.47%	1,744.12%	1,891.18%	1,648.53%	1,544.12%	114.71%	100.00%	-
P/EPS	45.34	44.17	45.27	52.22	51.27	3.97	3.21	55.41%
YoY %	2.65%	-2.43%	-13.31%	1.85%	1,191.44%	23.68%	-	-
Horiz. %	1,412.46%	1,376.01%	1,410.28%	1,626.79%	1,597.20%	123.68%	100.00%	-
EY	2.21	2.26	2.21	1.91	1.95	25.17	31.13	-35.62%
YoY %	-2.21%	2.26%	15.71%	-2.05%	-92.25%	-19.15%	-	-
Horiz. %	7.10%	7.26%	7.10%	6.14%	6.26%	80.85%	100.00%	-
DY	2.20	2.24	2.20	1.81	2.78	25.17	30.43	-35.43%
YoY %	-1.79%	1.82%	21.55%	-34.89%	-88.96%	-17.29%	-	-
Horiz. %	7.23%	7.36%	7.23%	5.95%	9.14%	82.71%	100.00%	-
P/NAPS	68.29	67.00	71.63	79.33	30.36	1.81	1.29	93.65%
YoY %	1.93%	-6.46%	-9.71%	161.30%	1,577.35%	40.31%	-	-
Horiz. %	5,293.80%	5,193.80%	5,552.71%	6,149.61%	2,353.49%	140.31%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Announcement Date
Date	11/07/16	13/07/15	17/07/14	19/07/13	23/07/12	20/07/11	20/07/10	-
Price	4.75	5.53	5.60	4.60	4.42	2.98	2.37	-
P/RPS	11.16	12.23	12.57	10.84	10.92	0.80	0.70	58.57%
YoY %	-8.75%	-2.70%	15.96%	-0.73%	1,265.00%	14.29%	-	-
Horiz. %	1,594.29%	1,747.14%	1,795.71%	1,548.57%	1,560.00%	114.29%	100.00%	-
P/EPS	45.06	45.57	44.24	50.47	53.32	4.08	3.31	54.46%
YoY %	-1.12%	3.01%	-12.34%	-5.35%	1,206.86%	23.26%	-	-
Horiz. %	1,361.33%	1,376.74%	1,336.56%	1,524.77%	1,610.88%	123.26%	100.00%	-
EY	2.22	2.19	2.26	1.98	1.88	24.50	30.21	-35.25%
YoY %	1.37%	-3.10%	14.14%	5.32%	-92.33%	-18.90%	-	-
Horiz. %	7.35%	7.25%	7.48%	6.55%	6.22%	81.10%	100.00%	-
DY	2.21	2.17	2.25	1.87	2.67	24.50	29.54	-35.06%
YoY %	1.84%	-3.56%	20.32%	-29.96%	-89.10%	-17.06%	-	-
Horiz. %	7.48%	7.35%	7.62%	6.33%	9.04%	82.94%	100.00%	-
P/NAPS	67.86	69.13	70.00	76.67	31.57	1.86	1.33	92.47%
YoY %	-1.84%	-1.24%	-8.70%	142.86%	1,597.31%	39.85%	-	-
Horiz. %	5,102.26%	5,197.74%	5,263.16%	5,764.66%	2,373.68%	139.85%	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

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 17 May 2024

MQ Trader

MQ Trading Signals

2024-05-20 11:00:00

EMA 5

5 Mins

BUY

2024-05-20 11:00:00

VOLUME BREAKOUT

5 Mins

BUY

2024-05-20 11:00:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-05-20 11:00:00

TURTLE SYSTEM 55

5 Mins

BUY

2024-05-20 10:40:00

EMA 5

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

343

HLIND

HONG LEONG INDUSTRIES BHD

321

PTRANS

PERAK TRANSIT BERHAD

317

TOPGLOV

TOP GLOVE CORPORATION BHD

211

MBSB

MALAYSIA BUILDING SOCIETY BHD

210

YTLPOWR

YTL POWER INTERNATIONAL BHD

199

GENTING

GENTING BHD

154

DNEX

DAGANG NEXCHANGE BERHAD

150

PBBANK

PUBLIC BANK BHD

138

Daily Stocks

INGENIEU

0.09

-0.005

472,441,000

HSI-HUZ

0.165

-0.015

210,554,200

HSI-CV8

0.165

0.00

190,252,200

INGENIEU-WB

0.02

0.00

126,013,900

HSI-CXG

0.255

0.00

87,099,400

AHB

0.165

+0.005

59,811,900

ICONIC-WA

0.035

0.00

58,385,100

ASB

0.13

+0.005

57,983,500

JAKS

0.135

+0.01

56,399,600

MBSB

0.945

+0.055

56,169,000

More active Stocks

MPI

39.60

+3.00

500,600

HLIND

11.46

+0.38

40,300

ARKA

2.38

+0.36

248,700

NESTLE

129.80

+0.30

14,000

GAMUDA

5.86

+0.28

7,551,900

PETDAG

21.14

+0.24

45,300

TENAGA

12.80

+0.20

3,381,200

GCB-C5

1.01

+0.195

50,000

PPB

15.30

+0.18

306,100

AMWAY

7.50

+0.17

6,100

More gainer Stocks

ALLIANZ

22.94

-0.44

15,300

F&N

33.08

-0.28

6,500

HEIM

25.40

-0.20

27,500

DLADY

32.80

-0.20

4,100

KUAISHO-C17

0.08

-0.12

58,800

GESHEN

4.01

-0.11

118,200

APOLLO

6.88

-0.11

17,700

UTDPLT

25.74

-0.10

140,100

PARAGON

3.30

-0.10

123,300

IDEAL

3.40

-0.10

3,000

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