[CDB] YoY Cumulative Quarter Result on 30-Sep-2019 [#3]

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Cumulative Result
Revenue	4,592,469	4,753,079	4,591,975	4,619,306	4,852,393	4,695,942	4,927,381	-1.16%
YoY %	-3.38%	3.51%	-0.59%	-4.80%	3.33%	-4.70%	-	-
Horiz. %	93.20%	96.46%	93.19%	93.75%	98.48%	95.30%	100.00%	-
PBT	1,116,189	1,149,772	1,245,122	1,431,316	1,561,073	1,504,191	1,694,578	-6.71%
YoY %	-2.92%	-7.66%	-13.01%	-8.31%	3.78%	-11.24%	-	-
Horiz. %	65.87%	67.85%	73.48%	84.46%	92.12%	88.76%	100.00%	-
Tax	-395,515	-292,218	-304,332	-341,290	-398,083	-387,573	-436,547	-1.63%
YoY %	-35.35%	3.98%	10.83%	14.27%	-2.71%	11.22%	-	-
Horiz. %	90.60%	66.94%	69.71%	78.18%	91.19%	88.78%	100.00%	-
NP	720,674	857,554	940,790	1,090,026	1,162,990	1,116,618	1,258,031	-8.86%
YoY %	-15.96%	-8.85%	-13.69%	-6.27%	4.15%	-11.24%	-	-
Horiz. %	57.29%	68.17%	74.78%	86.65%	92.45%	88.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	720,674	857,554	940,790	1,090,026	1,162,990	1,116,618	1,258,031	-8.86%
YoY %	-15.96%	-8.85%	-13.69%	-6.27%	4.15%	-11.24%	-	-
Horiz. %	57.29%	68.17%	74.78%	86.65%	92.45%	88.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	35.43%	25.42%	24.44%	23.84%	25.50%	25.77%	25.76%	-
YoY %	39.38%	4.01%	2.52%	-6.51%	-1.05%	0.04%	-	-
Horiz. %	137.54%	98.68%	94.88%	92.55%	98.99%	100.04%	100.00%	-
Total Cost	3,871,795	3,895,525	3,651,185	3,529,280	3,689,403	3,579,324	3,669,350	0.89%
YoY %	-0.61%	6.69%	3.45%	-4.34%	3.08%	-2.45%	-	-
Horiz. %	105.52%	106.16%	99.50%	96.18%	100.55%	97.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	621,999	621,999	621,999	699,750	699,750	544,250	544,250	2.24%
YoY %	0.00%	0.00%	-11.11%	0.00%	28.57%	0.00%	-	-
Horiz. %	114.29%	114.29%	114.29%	128.57%	128.57%	100.00%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Dividend
Div	707,525	855,250	933,000	1,072,950	1,150,700	1,104,049	1,251,775	-9.06%
YoY %	-17.27%	-8.33%	-13.04%	-6.76%	4.23%	-11.80%	-	-
Horiz. %	56.52%	68.32%	74.53%	85.71%	91.93%	88.20%	100.00%	-
Div Payout %	98.18%	99.73%	99.17%	98.43%	98.94%	98.87%	99.50%	-
YoY %	-1.55%	0.56%	0.75%	-0.52%	0.07%	-0.63%	-	-
Horiz. %	98.67%	100.23%	99.67%	98.92%	99.44%	99.37%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Equity
Net Worth	621,999	621,999	621,999	699,750	699,750	544,250	544,250	2.24%
YoY %	0.00%	0.00%	-11.11%	0.00%	28.57%	0.00%	-	-
Horiz. %	114.29%	114.29%	114.29%	128.57%	128.57%	100.00%	100.00%	-
NOSH	7,775,000	7,775,000	7,775,000	7,775,000	7,775,000	7,775,000	7,775,000	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Ratio Analysis
NP Margin	15.69%	18.04%	20.49%	23.60%	23.97%	23.78%	25.53%	-
YoY %	-13.03%	-11.96%	-13.18%	-1.54%	0.80%	-6.85%	-	-
Horiz. %	61.46%	70.66%	80.26%	92.44%	93.89%	93.15%	100.00%	-
ROE	115.86%	137.87%	151.25%	155.77%	166.20%	205.17%	231.15%	-
YoY %	-15.96%	-8.85%	-2.90%	-6.28%	-18.99%	-11.24%	-	-
Horiz. %	50.12%	59.65%	65.43%	67.39%	71.90%	88.76%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Per Share
RPS	59.07	61.13	59.06	59.41	62.41	60.40	63.37	-1.16%
YoY %	-3.37%	3.50%	-0.59%	-4.81%	3.33%	-4.69%	-	-
Horiz. %	93.21%	96.47%	93.20%	93.75%	98.49%	95.31%	100.00%	-
EPS	9.27	11.03	12.10	14.02	14.96	14.36	16.18	-8.86%
YoY %	-15.96%	-8.84%	-13.69%	-6.28%	4.18%	-11.25%	-	-
Horiz. %	57.29%	68.17%	74.78%	86.65%	92.46%	88.75%	100.00%	-
DPS	9.10	11.00	12.00	13.80	14.80	14.20	16.10	-9.06%
YoY %	-17.27%	-8.33%	-13.04%	-6.76%	4.23%	-11.80%	-	-
Horiz. %	56.52%	68.32%	74.53%	85.71%	91.93%	88.20%	100.00%	-
NAPS	0.08	0.08	0.08	0.09	0.09	0.07	0.07	2.24%
YoY %	0.00%	0.00%	-11.11%	0.00%	28.57%	0.00%	-	-
Horiz. %	114.29%	114.29%	114.29%	128.57%	128.57%	100.00%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Adjusted Per Share Value based on latest NOSH - 7,775,000
RPS	39.15	40.52	39.14	39.38	41.36	40.03	42.00	-1.16%
YoY %	-3.38%	3.53%	-0.61%	-4.79%	3.32%	-4.69%	-	-
Horiz. %	93.21%	96.48%	93.19%	93.76%	98.48%	95.31%	100.00%	-
EPS	6.14	7.31	8.02	9.29	9.91	9.52	10.72	-8.86%
YoY %	-16.01%	-8.85%	-13.67%	-6.26%	4.10%	-11.19%	-	-
Horiz. %	57.28%	68.19%	74.81%	86.66%	92.44%	88.81%	100.00%	-
DPS	6.03	7.29	7.95	9.15	9.81	9.41	10.67	-9.06%
YoY %	-17.28%	-8.30%	-13.11%	-6.73%	4.25%	-11.81%	-	-
Horiz. %	56.51%	68.32%	74.51%	85.75%	91.94%	88.19%	100.00%	-
NAPS	0.053	0.053	0.053	0.0596	0.0596	0.0464	0.0464	2.24%
YoY %	0.00%	0.00%	-11.07%	0.00%	28.45%	0.00%	-	-
Horiz. %	114.22%	114.22%	114.22%	128.45%	128.45%	100.00%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/22	30/09/21	30/09/20	30/09/19	28/09/18	29/09/17	30/09/16	-
Price	3.38	4.45	4.03	4.75	4.82	4.90	4.98	-
P/RPS	5.72	7.28	6.82	7.99	7.72	8.11	7.86	-5.15%
YoY %	-21.43%	6.74%	-14.64%	3.50%	-4.81%	3.18%	-	-
Horiz. %	72.77%	92.62%	86.77%	101.65%	98.22%	103.18%	100.00%	-
P/EPS	36.47	40.35	33.31	33.88	32.22	34.12	30.78	2.86%
YoY %	-9.62%	21.13%	-1.68%	5.15%	-5.57%	10.85%	-	-
Horiz. %	118.49%	131.09%	108.22%	110.07%	104.68%	110.85%	100.00%	-
EY	2.74	2.48	3.00	2.95	3.10	2.93	3.25	-2.80%
YoY %	10.48%	-17.33%	1.69%	-4.84%	5.80%	-9.85%	-	-
Horiz. %	84.31%	76.31%	92.31%	90.77%	95.38%	90.15%	100.00%	-
DY	2.69	2.47	2.98	2.91	3.07	2.90	3.23	-3.00%
YoY %	8.91%	-17.11%	2.41%	-5.21%	5.86%	-10.22%	-	-
Horiz. %	83.28%	76.47%	92.26%	90.09%	95.05%	89.78%	100.00%	-
P/NAPS	42.25	55.63	50.38	52.78	53.56	70.00	71.14	-8.31%
YoY %	-24.05%	10.42%	-4.55%	-1.46%	-23.49%	-1.60%	-	-
Horiz. %	59.39%	78.20%	70.82%	74.19%	75.29%	98.40%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Price Multiplier on Announcement Date
Date	20/10/22	21/10/21	16/10/20	18/10/19	17/10/18	17/10/17	19/10/16	-
Price	3.50	4.35	3.98	4.69	4.46	4.89	5.00	-
P/RPS	5.93	7.12	6.74	7.89	7.15	8.10	7.89	-4.64%
YoY %	-16.71%	5.64%	-14.58%	10.35%	-11.73%	2.66%	-	-
Horiz. %	75.16%	90.24%	85.42%	100.00%	90.62%	102.66%	100.00%	-
P/EPS	37.76	39.44	32.89	33.45	29.82	34.05	30.90	3.39%
YoY %	-4.26%	19.91%	-1.67%	12.17%	-12.42%	10.19%	-	-
Horiz. %	122.20%	127.64%	106.44%	108.25%	96.50%	110.19%	100.00%	-
EY	2.65	2.54	3.04	2.99	3.35	2.94	3.24	-3.29%
YoY %	4.33%	-16.45%	1.67%	-10.75%	13.95%	-9.26%	-	-
Horiz. %	81.79%	78.40%	93.83%	92.28%	103.40%	90.74%	100.00%	-
DY	2.60	2.53	3.02	2.94	3.32	2.90	3.22	-3.50%
YoY %	2.77%	-16.23%	2.72%	-11.45%	14.48%	-9.94%	-	-
Horiz. %	80.75%	78.57%	93.79%	91.30%	103.11%	90.06%	100.00%	-
P/NAPS	43.75	54.38	49.75	52.11	49.56	69.86	71.43	-7.84%
YoY %	-19.55%	9.31%	-4.53%	5.15%	-29.06%	-2.20%	-	-
Horiz. %	61.25%	76.13%	69.65%	72.95%	69.38%	97.80%	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 - 16 May 2024

MQ Trader

MQ Trading Signals

2024-05-17 11:35:00

EMA 5

5 Mins

BUY

2024-05-17 11:05:00

EMA 5

5 Mins

SELL

2024-05-17 10:45:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-05-17 10:20:00

MACD/RSI

10 Mins

BUY

2024-05-17 10:20:00

TURTLE SYSTEM 20

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 >

TASCO

TASCO BERHAD

1000

TOPGLOV

TOP GLOVE CORPORATION BHD

657

MPI

MALAYSIAN PACIFIC INDUSTRIES

478

HLIND

HONG LEONG INDUSTRIES BHD

461

PTRANS

PERAK TRANSIT BERHAD

405

MBSB

MALAYSIA BUILDING SOCIETY BHD

375

HARTA

HARTALEGA HOLDINGS BHD

372

MYEG

MY E.G. SERVICES BHD

338

YTLPOWR

YTL POWER INTERNATIONAL BHD

330

NOTION

NOTION VTEC BHD

326

Daily Stocks

INGENIEU-WB

0.02

+0.015

635,600,100

HSI-CV8

0.15

0.00

328,548,700

HSI-HUZ

0.195

-0.01

327,775,900

INGENIEU

0.085

+0.01

272,451,500

HSI-HU6

0.065

-0.005

138,037,600

REVENUE

0.225

-0.005

106,817,000

DSONIC

0.53

+0.055

92,439,700

SINKUNG

0.15

+0.005

71,156,900

TOPGLOV

1.22

+0.02

61,524,200

DNEX

0.43

+0.03

51,178,800

More active Stocks

MPI

35.94

+2.44

361,400

ALLIANZ

23.30

+1.22

55,200

ALLIANZ-PA

23.68

+0.78

10,200

HEIM

25.22

+0.46

150,100

PETGAS

18.36

+0.24

78,300

KESM

6.52

+0.22

81,300

TOYOVEN

1.15

+0.215

3,307,600

GCB

3.60

+0.21

4,769,500

HUMEIND

3.44

+0.21

1,910,200

DKSH

5.22

+0.21

359,200

More gainer Stocks

AJI

15.78

-0.34

175,200

PANAMY

19.40

-0.30

36,200

UTDPLT

26.00

-0.20

79,400

CARZO

0.105

-0.195

50,000

SAM

5.71

-0.13

384,400

KLK

22.40

-0.12

160,200

KUAISHO-C17

0.08

-0.12

58,800

PARAGON

3.41

-0.09

27,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

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