[CDB] YoY Cumulative Quarter Result on 30-Jun-2015 [#2]

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Cumulative Result
Revenue	3,252,876	3,126,527	3,308,272	3,514,457	3,463,740	3,300,256	3,149,130	0.54%
YoY %	4.04%	-5.49%	-5.87%	1.46%	4.95%	4.80%	-	-
Horiz. %	103.29%	99.28%	105.05%	111.60%	109.99%	104.80%	100.00%	-
PBT	1,031,970	992,972	1,109,196	1,252,354	1,328,483	917,944	825,130	3.79%
YoY %	3.93%	-10.48%	-11.43%	-5.73%	44.72%	11.25%	-	-
Horiz. %	125.07%	120.34%	134.43%	151.78%	161.00%	111.25%	100.00%	-
Tax	-261,520	-260,971	-289,546	-308,779	-344,411	-209,288	-180,308	6.39%
YoY %	-0.21%	9.87%	6.23%	10.35%	-64.56%	-16.07%	-	-
Horiz. %	145.04%	144.74%	160.58%	171.25%	191.01%	116.07%	100.00%	-
NP	770,450	732,001	819,650	943,575	984,072	708,656	644,822	3.00%
YoY %	5.25%	-10.69%	-13.13%	-4.12%	38.86%	9.90%	-	-
Horiz. %	119.48%	113.52%	127.11%	146.33%	152.61%	109.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	770,450	732,001	819,650	943,575	984,072	708,656	644,822	3.00%
YoY %	5.25%	-10.69%	-13.13%	-4.12%	38.86%	9.90%	-	-
Horiz. %	119.48%	113.52%	127.11%	146.33%	152.61%	109.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.34%	26.28%	26.10%	24.66%	25.93%	22.80%	21.85%	-
YoY %	-3.58%	0.69%	5.84%	-4.90%	13.73%	4.35%	-	-
Horiz. %	115.97%	120.27%	119.45%	112.86%	118.67%	104.35%	100.00%	-
Total Cost	2,482,426	2,394,526	2,488,622	2,570,882	2,479,668	2,591,600	2,504,308	-0.14%
YoY %	3.67%	-3.78%	-3.20%	3.68%	-4.32%	3.49%	-	-
Horiz. %	99.13%	95.62%	99.37%	102.66%	99.02%	103.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	699,750	544,250	544,250	621,999	621,999	466,499	1,088,963	-7.10%
YoY %	28.57%	0.00%	-12.50%	0.00%	33.33%	-57.16%	-	-
Horiz. %	64.26%	49.98%	49.98%	57.12%	57.12%	42.84%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Dividend
Div	761,950	723,075	816,375	933,000	979,650	668,650	917,840	-3.05%
YoY %	5.38%	-11.43%	-12.50%	-4.76%	46.51%	-27.15%	-	-
Horiz. %	83.02%	78.78%	88.95%	101.65%	106.73%	72.85%	100.00%	-
Div Payout %	98.90%	98.78%	99.60%	98.88%	99.55%	94.35%	142.34%	-
YoY %	0.12%	-0.82%	0.73%	-0.67%	5.51%	-33.72%	-	-
Horiz. %	69.48%	69.40%	69.97%	69.47%	69.94%	66.28%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Equity
Net Worth	699,750	544,250	544,250	621,999	621,999	466,499	1,088,963	-7.10%
YoY %	28.57%	0.00%	-12.50%	0.00%	33.33%	-57.16%	-	-
Horiz. %	64.26%	49.98%	49.98%	57.12%	57.12%	42.84%	100.00%	-
NOSH	7,775,000	7,775,000	7,775,000	7,775,000	7,775,000	7,775,000	7,778,311	-0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-0.04%	-	-
Horiz. %	99.96%	99.96%	99.96%	99.96%	99.96%	99.96%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Ratio Analysis
NP Margin	23.69%	23.41%	24.78%	26.85%	28.41%	21.47%	20.48%	-
YoY %	1.20%	-5.53%	-7.71%	-5.49%	32.32%	4.83%	-	-
Horiz. %	115.67%	114.31%	121.00%	131.10%	138.72%	104.83%	100.00%	-
ROE	110.10%	134.50%	150.60%	151.70%	158.21%	151.91%	59.21%	-
YoY %	-18.14%	-10.69%	-0.73%	-4.11%	4.15%	156.56%	-	-
Horiz. %	185.95%	227.16%	254.35%	256.21%	267.20%	256.56%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Per Share
RPS	41.84	40.21	42.55	45.20	44.55	42.45	40.49	0.54%
YoY %	4.05%	-5.50%	-5.86%	1.46%	4.95%	4.84%	-	-
Horiz. %	103.33%	99.31%	105.09%	111.63%	110.03%	104.84%	100.00%	-
EPS	9.91	9.41	10.54	12.14	12.66	9.11	8.29	3.01%
YoY %	5.31%	-10.72%	-13.18%	-4.11%	38.97%	9.89%	-	-
Horiz. %	119.54%	113.51%	127.14%	146.44%	152.71%	109.89%	100.00%	-
DPS	9.80	9.30	10.50	12.00	12.60	8.60	11.80	-3.04%
YoY %	5.38%	-11.43%	-12.50%	-4.76%	46.51%	-27.12%	-	-
Horiz. %	83.05%	78.81%	88.98%	101.69%	106.78%	72.88%	100.00%	-
NAPS	0.09	0.07	0.07	0.08	0.08	0.06	0.14	-7.09%
YoY %	28.57%	0.00%	-12.50%	0.00%	33.33%	-57.14%	-	-
Horiz. %	64.29%	50.00%	50.00%	57.14%	57.14%	42.86%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Adjusted Per Share Value based on latest NOSH - 7,775,000
RPS	27.73	26.65	28.20	29.96	29.53	28.13	26.84	0.54%
YoY %	4.05%	-5.50%	-5.87%	1.46%	4.98%	4.81%	-	-
Horiz. %	103.32%	99.29%	105.07%	111.62%	110.02%	104.81%	100.00%	-
EPS	6.57	6.24	6.99	8.04	8.39	6.04	5.50	3.00%
YoY %	5.29%	-10.73%	-13.06%	-4.17%	38.91%	9.82%	-	-
Horiz. %	119.45%	113.45%	127.09%	146.18%	152.55%	109.82%	100.00%	-
DPS	6.49	6.16	6.96	7.95	8.35	5.70	7.82	-3.05%
YoY %	5.36%	-11.49%	-12.45%	-4.79%	46.49%	-27.11%	-	-
Horiz. %	82.99%	78.77%	89.00%	101.66%	106.78%	72.89%	100.00%	-
NAPS	0.0596	0.0464	0.0464	0.053	0.053	0.0398	0.0928	-7.11%
YoY %	28.45%	0.00%	-12.45%	0.00%	33.17%	-57.11%	-	-
Horiz. %	64.22%	50.00%	50.00%	57.11%	57.11%	42.89%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	-
Price	4.15	5.00	4.78	5.36	5.73	4.76	4.25	-
P/RPS	9.92	12.43	11.23	11.86	12.86	11.21	10.50	-0.94%
YoY %	-20.19%	10.69%	-5.31%	-7.78%	14.72%	6.76%	-	-
Horiz. %	94.48%	118.38%	106.95%	112.95%	122.48%	106.76%	100.00%	-
P/EPS	41.88	53.11	45.34	44.17	45.27	52.22	51.27	-3.31%
YoY %	-21.14%	17.14%	2.65%	-2.43%	-13.31%	1.85%	-	-
Horiz. %	81.69%	103.59%	88.43%	86.15%	88.30%	101.85%	100.00%	-
EY	2.39	1.88	2.21	2.26	2.21	1.91	1.95	3.44%
YoY %	27.13%	-14.93%	-2.21%	2.26%	15.71%	-2.05%	-	-
Horiz. %	122.56%	96.41%	113.33%	115.90%	113.33%	97.95%	100.00%	-
DY	2.36	1.86	2.20	2.24	2.20	1.81	2.78	-2.69%
YoY %	26.88%	-15.45%	-1.79%	1.82%	21.55%	-34.89%	-	-
Horiz. %	84.89%	66.91%	79.14%	80.58%	79.14%	65.11%	100.00%	-
P/NAPS	46.11	71.43	68.29	67.00	71.63	79.33	30.36	7.20%
YoY %	-35.45%	4.60%	1.93%	-6.46%	-9.71%	161.30%	-	-
Horiz. %	151.88%	235.28%	224.93%	220.69%	235.94%	261.30%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Announcement Date
Date	13/07/18	12/07/17	11/07/16	13/07/15	17/07/14	19/07/13	23/07/12	-
Price	4.16	4.90	4.75	5.53	5.60	4.60	4.42	-
P/RPS	9.94	12.19	11.16	12.23	12.57	10.84	10.92	-1.55%
YoY %	-18.46%	9.23%	-8.75%	-2.70%	15.96%	-0.73%	-	-
Horiz. %	91.03%	111.63%	102.20%	112.00%	115.11%	99.27%	100.00%	-
P/EPS	41.98	52.05	45.06	45.57	44.24	50.47	53.32	-3.90%
YoY %	-19.35%	15.51%	-1.12%	3.01%	-12.34%	-5.35%	-	-
Horiz. %	78.73%	97.62%	84.51%	85.47%	82.97%	94.65%	100.00%	-
EY	2.38	1.92	2.22	2.19	2.26	1.98	1.88	4.00%
YoY %	23.96%	-13.51%	1.37%	-3.10%	14.14%	5.32%	-	-
Horiz. %	126.60%	102.13%	118.09%	116.49%	120.21%	105.32%	100.00%	-
DY	2.36	1.90	2.21	2.17	2.25	1.87	2.67	-2.03%
YoY %	24.21%	-14.03%	1.84%	-3.56%	20.32%	-29.96%	-	-
Horiz. %	88.39%	71.16%	82.77%	81.27%	84.27%	70.04%	100.00%	-
P/NAPS	46.22	70.00	67.86	69.13	70.00	76.67	31.57	6.55%
YoY %	-33.97%	3.15%	-1.84%	-1.24%	-8.70%	142.86%	-	-
Horiz. %	146.40%	221.73%	214.95%	218.97%	221.73%	242.86%	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 - 14 May 2024

MQ Trader

MQ Trading Signals

2024-05-15 11:50:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-05-15 11:50:00

TURTLE SYSTEM 55

5 Mins

SELL

2024-05-15 11:45:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-05-15 11:45:00

TURTLE SYSTEM 55

5 Mins

BUY

2024-05-15 11:40:00

TURTLE SYSTEM 20

10 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 >

TASCO

TASCO BERHAD

1000

TOPGLOV

TOP GLOVE CORPORATION BHD

578

YTLPOWR

YTL POWER INTERNATIONAL BHD

545

MPI

MALAYSIAN PACIFIC INDUSTRIES

518

PTRANS

PERAK TRANSIT BERHAD

503

HLIND

HONG LEONG INDUSTRIES BHD

481

GENTING

GENTING BHD

430

SENDAI

EVERSENDAI CORPORATION BERHAD

420

YTL

YTL CORPORATION BHD

373

HARTA

HARTALEGA HOLDINGS BHD

370

Daily Stocks

TOPGLOV

1.21

+0.25

369,079,300

SUPERMX

1.03

+0.165

210,467,300

CAREPLS

0.375

+0.07

178,326,300

SINKUNG

0.14

+0.01

173,394,300

MYEG

1.03

+0.05

107,245,000

TWL

0.03

+0.005

66,571,700

ICONIC

0.12

+0.01

65,461,100

HARTA

3.74

+0.78

56,500,300

JAKS

0.125

-0.005

54,267,000

HLT

0.215

+0.04

53,674,900

More active Stocks

HARTA

3.74

+0.78

56,500,300

KOSSAN

2.79

+0.41

35,512,200

HARTA-C1W

0.46

+0.28

1,422,200

HEIM

23.96

+0.28

147,600

KOSSAN-C60

0.78

+0.27

56,000

TOPGLOV

1.21

+0.25

369,079,300

F&N

32.48

+0.20

183,100

HLIND

10.88

+0.20

9,400

HARTA-C1X

0.36

+0.195

1,406,900

HARTA-C2A

0.375

+0.17

9,543,600

More gainer Stocks

MSM

2.86

-0.28

4,172,300

AJI

16.64

-0.24

203,700

MSM-CQ

0.74

-0.185

35,000

PPB

15.42

-0.18

171,200

CITAGLB-PA

1.03

-0.17

1,400

PETDAG

20.86

-0.14

131,500

SUNWAY

3.39

-0.12

18,056,400

KUAISHO-C17

0.08

-0.12

58,800

BKAWAN

19.96

-0.12

11,100

MSM-CN

0.545

-0.11

1,867,500

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