[CDB] YoY Cumulative Quarter Result on 30-Jun-2014 [#2]

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Cumulative Result
Revenue	3,126,527	3,308,272	3,514,457	3,463,740	3,300,256	3,149,130	2,898,561	1.26%
YoY %	-5.49%	-5.87%	1.46%	4.95%	4.80%	8.64%	-	-
Horiz. %	107.86%	114.13%	121.25%	119.50%	113.86%	108.64%	100.00%	-
PBT	992,972	1,109,196	1,252,354	1,328,483	917,944	825,130	772,436	4.27%
YoY %	-10.48%	-11.43%	-5.73%	44.72%	11.25%	6.82%	-	-
Horiz. %	128.55%	143.60%	162.13%	171.99%	118.84%	106.82%	100.00%	-
Tax	-260,971	-289,546	-308,779	-344,411	-209,288	-180,308	-204,722	4.12%
YoY %	9.87%	6.23%	10.35%	-64.56%	-16.07%	11.93%	-	-
Horiz. %	127.48%	141.43%	150.83%	168.23%	102.23%	88.07%	100.00%	-
NP	732,001	819,650	943,575	984,072	708,656	644,822	567,714	4.32%
YoY %	-10.69%	-13.13%	-4.12%	38.86%	9.90%	13.58%	-	-
Horiz. %	128.94%	144.38%	166.21%	173.34%	124.83%	113.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	732,001	819,650	943,575	984,072	708,656	644,822	567,714	4.32%
YoY %	-10.69%	-13.13%	-4.12%	38.86%	9.90%	13.58%	-	-
Horiz. %	128.94%	144.38%	166.21%	173.34%	124.83%	113.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.28%	26.10%	24.66%	25.93%	22.80%	21.85%	26.50%	-
YoY %	0.69%	5.84%	-4.90%	13.73%	4.35%	-17.55%	-	-
Horiz. %	99.17%	98.49%	93.06%	97.85%	86.04%	82.45%	100.00%	-
Total Cost	2,394,526	2,488,622	2,570,882	2,479,668	2,591,600	2,504,308	2,330,847	0.44%
YoY %	-3.78%	-3.20%	3.68%	-4.32%	3.49%	7.44%	-	-
Horiz. %	102.73%	106.77%	110.30%	106.38%	111.19%	107.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	544,250	544,250	621,999	621,999	466,499	1,088,963	1,244,304	-12.86%
YoY %	0.00%	-12.50%	0.00%	33.33%	-57.16%	-12.48%	-	-
Horiz. %	43.74%	43.74%	49.99%	49.99%	37.49%	87.52%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Dividend
Div	723,075	816,375	933,000	979,650	668,650	917,840	567,713	4.11%
YoY %	-11.43%	-12.50%	-4.76%	46.51%	-27.15%	61.67%	-	-
Horiz. %	127.37%	143.80%	164.34%	172.56%	117.78%	161.67%	100.00%	-
Div Payout %	98.78%	99.60%	98.88%	99.55%	94.35%	142.34%	100.00%	-
YoY %	-0.82%	0.73%	-0.67%	5.51%	-33.72%	42.34%	-	-
Horiz. %	98.78%	99.60%	98.88%	99.55%	94.35%	142.34%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Equity
Net Worth	544,250	544,250	621,999	621,999	466,499	1,088,963	1,244,304	-12.86%
YoY %	0.00%	-12.50%	0.00%	33.33%	-57.16%	-12.48%	-	-
Horiz. %	43.74%	43.74%	49.99%	49.99%	37.49%	87.52%	100.00%	-
NOSH	7,775,000	7,775,000	7,775,000	7,775,000	7,775,000	7,778,311	777,690	46.72%
YoY %	0.00%	0.00%	0.00%	0.00%	-0.04%	900.18%	-	-
Horiz. %	999.76%	999.76%	999.76%	999.76%	999.76%	1,000.18%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Ratio Analysis
NP Margin	23.41%	24.78%	26.85%	28.41%	21.47%	20.48%	19.59%	-
YoY %	-5.53%	-7.71%	-5.49%	32.32%	4.83%	4.54%	-	-
Horiz. %	119.50%	126.49%	137.06%	145.02%	109.60%	104.54%	100.00%	-
ROE	134.50%	150.60%	151.70%	158.21%	151.91%	59.21%	45.63%	-
YoY %	-10.69%	-0.73%	-4.11%	4.15%	156.56%	29.76%	-	-
Horiz. %	294.76%	330.05%	332.46%	346.72%	332.92%	129.76%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Per Share
RPS	40.21	42.55	45.20	44.55	42.45	40.49	372.71	-30.98%
YoY %	-5.50%	-5.86%	1.46%	4.95%	4.84%	-89.14%	-	-
Horiz. %	10.79%	11.42%	12.13%	11.95%	11.39%	10.86%	100.00%	-
EPS	9.41	10.54	12.14	12.66	9.11	8.29	73.00	-28.90%
YoY %	-10.72%	-13.18%	-4.11%	38.97%	9.89%	-88.64%	-	-
Horiz. %	12.89%	14.44%	16.63%	17.34%	12.48%	11.36%	100.00%	-
DPS	9.30	10.50	12.00	12.60	8.60	11.80	73.00	-29.04%
YoY %	-11.43%	-12.50%	-4.76%	46.51%	-27.12%	-83.84%	-	-
Horiz. %	12.74%	14.38%	16.44%	17.26%	11.78%	16.16%	100.00%	-
NAPS	0.07	0.07	0.08	0.08	0.06	0.14	1.60	-40.61%
YoY %	0.00%	-12.50%	0.00%	33.33%	-57.14%	-91.25%	-	-
Horiz. %	4.38%	4.38%	5.00%	5.00%	3.75%	8.75%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Adjusted Per Share Value based on latest NOSH - 7,775,000
RPS	26.65	28.20	29.96	29.53	28.13	26.84	24.71	1.26%
YoY %	-5.50%	-5.87%	1.46%	4.98%	4.81%	8.62%	-	-
Horiz. %	107.85%	114.12%	121.25%	119.51%	113.84%	108.62%	100.00%	-
EPS	6.24	6.99	8.04	8.39	6.04	5.50	4.84	4.32%
YoY %	-10.73%	-13.06%	-4.17%	38.91%	9.82%	13.64%	-	-
Horiz. %	128.93%	144.42%	166.12%	173.35%	124.79%	113.64%	100.00%	-
DPS	6.16	6.96	7.95	8.35	5.70	7.82	4.84	4.09%
YoY %	-11.49%	-12.45%	-4.79%	46.49%	-27.11%	61.57%	-	-
Horiz. %	127.27%	143.80%	164.26%	172.52%	117.77%	161.57%	100.00%	-
NAPS	0.0464	0.0464	0.053	0.053	0.0398	0.0928	0.1061	-12.86%
YoY %	0.00%	-12.45%	0.00%	33.17%	-57.11%	-12.54%	-	-
Horiz. %	43.73%	43.73%	49.95%	49.95%	37.51%	87.46%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	-
Price	5.00	4.78	5.36	5.73	4.76	4.25	2.90	-
P/RPS	12.43	11.23	11.86	12.86	11.21	10.50	0.78	58.56%
YoY %	10.69%	-5.31%	-7.78%	14.72%	6.76%	1,246.15%	-	-
Horiz. %	1,593.59%	1,439.74%	1,520.51%	1,648.72%	1,437.18%	1,346.15%	100.00%	-
P/EPS	53.11	45.34	44.17	45.27	52.22	51.27	3.97	54.01%
YoY %	17.14%	2.65%	-2.43%	-13.31%	1.85%	1,191.44%	-	-
Horiz. %	1,337.78%	1,142.07%	1,112.59%	1,140.30%	1,315.37%	1,291.44%	100.00%	-
EY	1.88	2.21	2.26	2.21	1.91	1.95	25.17	-35.07%
YoY %	-14.93%	-2.21%	2.26%	15.71%	-2.05%	-92.25%	-	-
Horiz. %	7.47%	8.78%	8.98%	8.78%	7.59%	7.75%	100.00%	-
DY	1.86	2.20	2.24	2.20	1.81	2.78	25.17	-35.19%
YoY %	-15.45%	-1.79%	1.82%	21.55%	-34.89%	-88.96%	-	-
Horiz. %	7.39%	8.74%	8.90%	8.74%	7.19%	11.04%	100.00%	-
P/NAPS	71.43	68.29	67.00	71.63	79.33	30.36	1.81	84.41%
YoY %	4.60%	1.93%	-6.46%	-9.71%	161.30%	1,577.35%	-	-
Horiz. %	3,946.41%	3,772.93%	3,701.66%	3,957.46%	4,382.87%	1,677.35%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Announcement Date
Date	12/07/17	11/07/16	13/07/15	17/07/14	19/07/13	23/07/12	20/07/11	-
Price	4.90	4.75	5.53	5.60	4.60	4.42	2.98	-
P/RPS	12.19	11.16	12.23	12.57	10.84	10.92	0.80	57.38%
YoY %	9.23%	-8.75%	-2.70%	15.96%	-0.73%	1,265.00%	-	-
Horiz. %	1,523.75%	1,395.00%	1,528.75%	1,571.25%	1,355.00%	1,365.00%	100.00%	-
P/EPS	52.05	45.06	45.57	44.24	50.47	53.32	4.08	52.80%
YoY %	15.51%	-1.12%	3.01%	-12.34%	-5.35%	1,206.86%	-	-
Horiz. %	1,275.74%	1,104.41%	1,116.91%	1,084.31%	1,237.01%	1,306.86%	100.00%	-
EY	1.92	2.22	2.19	2.26	1.98	1.88	24.50	-34.55%
YoY %	-13.51%	1.37%	-3.10%	14.14%	5.32%	-92.33%	-	-
Horiz. %	7.84%	9.06%	8.94%	9.22%	8.08%	7.67%	100.00%	-
DY	1.90	2.21	2.17	2.25	1.87	2.67	24.50	-34.67%
YoY %	-14.03%	1.84%	-3.56%	20.32%	-29.96%	-89.10%	-	-
Horiz. %	7.76%	9.02%	8.86%	9.18%	7.63%	10.90%	100.00%	-
P/NAPS	70.00	67.86	69.13	70.00	76.67	31.57	1.86	82.96%
YoY %	3.15%	-1.84%	-1.24%	-8.70%	142.86%	1,597.31%	-	-
Horiz. %	3,763.44%	3,648.39%	3,716.67%	3,763.44%	4,122.04%	1,697.31%	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 - 15 May 2024

MQ Trader

MQ Trading Signals

2024-05-16 11:30:00

EMA 5

5 Mins

BUY

2024-05-16 11:05:00

EMA 5

5 Mins

SELL

2024-05-16 10:55:00

EMA 5

5 Mins

BUY

2024-05-16 10:30:00

EMA 5

5 Mins

SELL

2024-05-16 10:20:00

EMA 5

5 Mins

BUY

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 >

TOPGLOV

TOP GLOVE CORPORATION BHD

1000

TASCO

TASCO BERHAD

618

HARTA

HARTALEGA HOLDINGS BHD

563

PTRANS

PERAK TRANSIT BERHAD

425

MPI

MALAYSIAN PACIFIC INDUSTRIES

424

HLIND

HONG LEONG INDUSTRIES BHD

419

YTLPOWR

YTL POWER INTERNATIONAL BHD

409

MYEG

MY E.G. SERVICES BHD

353

SUPERMX

SUPERMAX CORPORATION BHD

341

MBSB

MALAYSIA BUILDING SOCIETY BHD

318

Daily Stocks

HSI-CXG

0.235

+0.03

265,797,900

REVENUE

0.245

0.00

254,916,200

TOPGLOV

1.13

-0.13

196,249,500

HSI-HUZ

0.205

-0.04

182,870,400

MQTECH

0.015

-0.005

123,312,900

CAREPLS

0.34

-0.04

80,014,200

SUPERMX

0.98

-0.10

71,601,900

SINKUNG

0.145

+0.005

58,181,800

HSI-HU6

0.07

-0.01

57,624,100

FITTERS

0.05

+0.005

44,122,000

More active Stocks

F&N

33.48

+1.00

87,500

MPI

33.20

+0.68

48,300

UTDPLT

26.26

+0.64

200,700

HEIM

24.70

+0.50

161,500

NESTLE

129.40

+0.40

12,000

PANAMY

19.64

+0.38

14,400

KSENG

6.31

+0.33

264,200

PENTA

4.71

+0.26

2,267,000

HSTECH-C10

0.60

+0.25

40,000

VSTECS

3.58

+0.23

4,772,600

More gainer Stocks

HARTA

3.42

-0.40

23,691,800

KOSSAN

2.47

-0.27

12,579,600

AJI

16.34

-0.22

65,800

KOSSAN-C60

0.565

-0.215

315,000

AIRPORT

10.20

-0.20

15,246,400

HARTA-C1W

0.365

-0.15

1,044,100

PTT

1.79

-0.14

621,400

AHEALTH

2.93

-0.14

579,900

TOPGLOV

1.13

-0.13

196,249,500

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