[CDB] YoY Cumulative Quarter Result on 30-Sep-2013 [#3]

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Cumulative Result
Revenue	4,927,381	5,189,130	5,219,884	4,999,982	4,731,648	4,418,531	3,976,795	3.63%
YoY %	-5.04%	-0.59%	4.40%	5.67%	7.09%	11.11%	-	-
Horiz. %	123.90%	130.49%	131.26%	125.73%	118.98%	111.11%	100.00%	-
PBT	1,694,578	1,789,389	1,985,009	1,456,843	1,231,224	1,170,942	1,146,939	6.71%
YoY %	-5.30%	-9.85%	36.25%	18.32%	5.15%	2.09%	-	-
Horiz. %	147.75%	156.01%	173.07%	127.02%	107.35%	102.09%	100.00%	-
Tax	-436,547	-449,199	-514,018	-299,482	-271,032	-310,783	-300,961	6.38%
YoY %	2.82%	12.61%	-71.64%	-10.50%	12.79%	-3.26%	-	-
Horiz. %	145.05%	149.25%	170.79%	99.51%	90.06%	103.26%	100.00%	-
NP	1,258,031	1,340,190	1,470,991	1,157,361	960,192	860,159	845,978	6.83%
YoY %	-6.13%	-8.89%	27.10%	20.53%	11.63%	1.68%	-	-
Horiz. %	148.71%	158.42%	173.88%	136.81%	113.50%	101.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,258,031	1,340,190	1,470,991	1,157,361	960,192	860,159	845,978	6.83%
YoY %	-6.13%	-8.89%	27.10%	20.53%	11.63%	1.68%	-	-
Horiz. %	148.71%	158.42%	173.88%	136.81%	113.50%	101.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.76%	25.10%	25.89%	20.56%	22.01%	26.54%	26.24%	-
YoY %	2.63%	-3.05%	25.92%	-6.59%	-17.07%	1.14%	-	-
Horiz. %	98.17%	95.66%	98.67%	78.35%	83.88%	101.14%	100.00%	-
Total Cost	3,669,350	3,848,940	3,748,893	3,842,621	3,771,456	3,558,372	3,130,817	2.67%
YoY %	-4.67%	2.67%	-2.44%	1.89%	5.99%	13.66%	-	-
Horiz. %	117.20%	122.94%	119.74%	122.74%	120.46%	113.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	544,250	544,250	621,999	544,250	932,999	1,306,570	1,399,595	-14.55%
YoY %	0.00%	-12.50%	14.29%	-41.67%	-28.59%	-6.65%	-	-
Horiz. %	38.89%	38.89%	44.44%	38.89%	66.66%	93.35%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Dividend
Div	1,251,775	1,329,525	1,461,699	1,111,825	1,850,449	855,492	933,063	5.01%
YoY %	-5.85%	-9.04%	31.47%	-39.92%	116.30%	-8.31%	-	-
Horiz. %	134.16%	142.49%	156.66%	119.16%	198.32%	91.69%	100.00%	-
Div Payout %	99.50%	99.20%	99.37%	96.07%	192.72%	99.46%	110.29%	-
YoY %	0.30%	-0.17%	3.43%	-50.15%	93.77%	-9.82%	-	-
Horiz. %	90.22%	89.94%	90.10%	87.11%	174.74%	90.18%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Equity
Net Worth	544,250	544,250	621,999	544,250	932,999	1,306,570	1,399,595	-14.55%
YoY %	0.00%	-12.50%	14.29%	-41.67%	-28.59%	-6.65%	-	-
Horiz. %	38.89%	38.89%	44.44%	38.89%	66.66%	93.35%	100.00%	-
NOSH	7,775,000	7,775,000	7,775,000	7,775,000	7,775,000	777,720	777,553	46.72%
YoY %	0.00%	0.00%	0.00%	0.00%	899.72%	0.02%	-	-
Horiz. %	999.93%	999.93%	999.93%	999.93%	999.93%	100.02%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Ratio Analysis
NP Margin	25.53%	25.83%	28.18%	23.15%	20.29%	19.47%	21.27%	-
YoY %	-1.16%	-8.34%	21.73%	14.10%	4.21%	-8.46%	-	-
Horiz. %	120.03%	121.44%	132.49%	108.84%	95.39%	91.54%	100.00%	-
ROE	231.15%	246.25%	236.49%	212.65%	102.91%	65.83%	60.44%	-
YoY %	-6.13%	4.13%	11.21%	106.64%	56.33%	8.92%	-	-
Horiz. %	382.45%	407.43%	391.28%	351.84%	170.27%	108.92%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Per Share
RPS	63.37	66.74	67.14	64.31	60.86	568.14	511.45	-29.37%
YoY %	-5.05%	-0.60%	4.40%	5.67%	-89.29%	11.08%	-	-
Horiz. %	12.39%	13.05%	13.13%	12.57%	11.90%	111.08%	100.00%	-
EPS	16.18	17.24	18.92	14.89	12.35	110.60	108.80	-27.19%
YoY %	-6.15%	-8.88%	27.07%	20.57%	-88.83%	1.65%	-	-
Horiz. %	14.87%	15.85%	17.39%	13.69%	11.35%	101.65%	100.00%	-
DPS	16.10	17.10	18.80	14.30	23.80	110.00	120.00	-28.42%
YoY %	-5.85%	-9.04%	31.47%	-39.92%	-78.36%	-8.33%	-	-
Horiz. %	13.42%	14.25%	15.67%	11.92%	19.83%	91.67%	100.00%	-
NAPS	0.07	0.07	0.08	0.07	0.12	1.68	1.80	-41.76%
YoY %	0.00%	-12.50%	14.29%	-41.67%	-92.86%	-6.67%	-	-
Horiz. %	3.89%	3.89%	4.44%	3.89%	6.67%	93.33%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Adjusted Per Share Value based on latest NOSH - 7,775,000
RPS	42.00	44.23	44.49	42.62	40.33	37.66	33.90	3.63%
YoY %	-5.04%	-0.58%	4.39%	5.68%	7.09%	11.09%	-	-
Horiz. %	123.89%	130.47%	131.24%	125.72%	118.97%	111.09%	100.00%	-
EPS	10.72	11.42	12.54	9.87	8.18	7.33	7.21	6.82%
YoY %	-6.13%	-8.93%	27.05%	20.66%	11.60%	1.66%	-	-
Horiz. %	148.68%	158.39%	173.93%	136.89%	113.45%	101.66%	100.00%	-
DPS	10.67	11.33	12.46	9.48	15.77	7.29	7.95	5.02%
YoY %	-5.83%	-9.07%	31.43%	-39.89%	116.32%	-8.30%	-	-
Horiz. %	134.21%	142.52%	156.73%	119.25%	198.36%	91.70%	100.00%	-
NAPS	0.0464	0.0464	0.053	0.0464	0.0795	0.1114	0.1193	-14.55%
YoY %	0.00%	-12.45%	14.22%	-41.64%	-28.64%	-6.62%	-	-
Horiz. %	38.89%	38.89%	44.43%	38.89%	66.64%	93.38%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/16	30/09/15	30/09/14	30/09/13	28/09/12	30/09/11	30/09/10	-
Price	4.98	5.55	5.85	4.86	5.28	3.04	2.43	-
P/RPS	7.86	8.32	8.71	7.56	8.68	0.54	0.48	59.28%
YoY %	-5.53%	-4.48%	15.21%	-12.90%	1,507.41%	12.50%	-	-
Horiz. %	1,637.50%	1,733.33%	1,814.58%	1,575.00%	1,808.33%	112.50%	100.00%	-
P/EPS	30.78	32.20	30.92	32.65	42.75	2.75	2.23	54.81%
YoY %	-4.41%	4.14%	-5.30%	-23.63%	1,454.55%	23.32%	-	-
Horiz. %	1,380.27%	1,443.95%	1,386.55%	1,464.13%	1,917.04%	123.32%	100.00%	-
EY	3.25	3.11	3.23	3.06	2.34	36.38	44.77	-35.38%
YoY %	4.50%	-3.72%	5.56%	30.77%	-93.57%	-18.74%	-	-
Horiz. %	7.26%	6.95%	7.21%	6.83%	5.23%	81.26%	100.00%	-
DY	3.23	3.08	3.21	2.94	4.51	36.18	49.38	-36.49%
YoY %	4.87%	-4.05%	9.18%	-34.81%	-87.53%	-26.73%	-	-
Horiz. %	6.54%	6.24%	6.50%	5.95%	9.13%	73.27%	100.00%	-
P/NAPS	71.14	79.29	73.13	69.43	44.00	1.81	1.35	93.50%
YoY %	-10.28%	8.42%	5.33%	57.80%	2,330.94%	34.07%	-	-
Horiz. %	5,269.63%	5,873.33%	5,417.04%	5,142.96%	3,259.26%	134.07%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Price Multiplier on Announcement Date
Date	19/10/16	26/10/15	20/10/14	28/10/13	23/10/12	24/10/11	26/10/10	-
Price	5.00	5.53	5.93	4.93	5.48	3.16	2.47	-
P/RPS	7.89	8.29	8.83	7.67	9.00	0.56	0.48	59.38%
YoY %	-4.83%	-6.12%	15.12%	-14.78%	1,507.14%	16.67%	-	-
Horiz. %	1,643.75%	1,727.08%	1,839.58%	1,597.92%	1,875.00%	116.67%	100.00%	-
P/EPS	30.90	32.08	31.34	33.12	44.37	2.86	2.27	54.46%
YoY %	-3.68%	2.36%	-5.37%	-25.35%	1,451.40%	25.99%	-	-
Horiz. %	1,361.23%	1,413.22%	1,380.62%	1,459.03%	1,954.63%	125.99%	100.00%	-
EY	3.24	3.12	3.19	3.02	2.25	35.00	44.05	-35.24%
YoY %	3.85%	-2.19%	5.63%	34.22%	-93.57%	-20.54%	-	-
Horiz. %	7.36%	7.08%	7.24%	6.86%	5.11%	79.46%	100.00%	-
DY	3.22	3.09	3.17	2.90	4.34	34.81	48.58	-36.35%
YoY %	4.21%	-2.52%	9.31%	-33.18%	-87.53%	-28.34%	-	-
Horiz. %	6.63%	6.36%	6.53%	5.97%	8.93%	71.66%	100.00%	-
P/NAPS	71.43	79.00	74.13	70.43	45.67	1.88	1.37	93.16%
YoY %	-9.58%	6.57%	5.25%	54.22%	2,329.26%	37.23%	-	-
Horiz. %	5,213.87%	5,766.42%	5,410.95%	5,140.88%	3,333.58%	137.23%	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

473,854,000

HSI-HUZ

0.165

-0.015

210,554,200

HSI-CV8

0.165

0.00

190,409,800

INGENIEU-WB

0.015

-0.005

126,214,900

HSI-CXG

0.26

+0.005

87,707,400

AHB

0.17

+0.01

59,868,900

ICONIC-WA

0.035

0.00

58,588,100

ASB

0.13

+0.005

58,242,500

JAKS

0.135

+0.01

57,001,300

MBSB

0.945

+0.055

56,953,700

More active Stocks

MPI

39.70

+3.10

548,900

HLIND

11.42

+0.34

44,900

ARKA

2.35

+0.33

257,400

GAMUDA

5.84

+0.26

8,302,700

PETDAG

21.14

+0.24

57,300

HLCAP

4.80

+0.20

405,200

PPB

15.32

+0.20

319,600

NESTLE

129.70

+0.20

14,100

GCB-C5

1.01

+0.195

50,000

TENAGA

12.78

+0.18

3,641,200

More gainer Stocks

ALLIANZ

22.96

-0.42

15,600

HEIM

25.30

-0.30

31,500

DLADY

32.72

-0.28

5,200

F&N

33.18

-0.18

12,600

IDEAL

3.36

-0.14

6,000

KUAISHO-C17

0.08

-0.12

58,800

GESHEN

4.01

-0.11

118,200

APOLLO

6.88

-0.11

17,700

PIE

5.72

-0.10

938,100

MAYBANKC1M

0.05

-0.10

100,000

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