[CDB] YoY Cumulative Quarter Result on 31-Mar-2022 [#1]

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Cumulative Result
Revenue	3,154,239	3,180,297	1,521,716	1,550,222	1,560,250	1,508,507	1,634,531	11.56%
YoY %	-0.82%	108.99%	-1.84%	-0.64%	3.43%	-7.71%	-	-
Horiz. %	192.98%	194.57%	93.10%	94.84%	95.46%	92.29%	100.00%	-
PBT	427,254	460,300	374,384	358,548	435,420	452,572	515,018	-3.06%
YoY %	-7.18%	22.95%	4.42%	-17.65%	-3.79%	-12.13%	-	-
Horiz. %	82.96%	89.38%	72.69%	69.62%	84.54%	87.87%	100.00%	-
Tax	-56,187	-139,500	-138,235	-93,721	-103,422	-111,070	-128,907	-12.91%
YoY %	59.72%	-0.92%	-47.50%	9.38%	6.89%	13.84%	-	-
Horiz. %	43.59%	108.22%	107.24%	72.70%	80.23%	86.16%	100.00%	-
NP	371,067	320,800	236,149	264,827	331,998	341,502	386,111	-0.65%
YoY %	15.67%	35.85%	-10.83%	-20.23%	-2.78%	-11.55%	-	-
Horiz. %	96.10%	83.08%	61.16%	68.59%	85.99%	88.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	376,457	317,921	236,149	264,827	331,998	341,502	386,111	-0.42%
YoY %	18.41%	34.63%	-10.83%	-20.23%	-2.78%	-11.55%	-	-
Horiz. %	97.50%	82.34%	61.16%	68.59%	85.99%	88.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	13.15%	30.31%	36.92%	26.14%	23.75%	24.54%	25.03%	-
YoY %	-56.61%	-17.90%	41.24%	10.06%	-3.22%	-1.96%	-	-
Horiz. %	52.54%	121.09%	147.50%	104.43%	94.89%	98.04%	100.00%	-
Total Cost	2,783,172	2,859,497	1,285,567	1,285,395	1,228,252	1,167,005	1,248,420	14.28%
YoY %	-2.67%	122.43%	0.01%	4.65%	5.25%	-6.52%	-	-
Horiz. %	222.94%	229.05%	102.98%	102.96%	98.38%	93.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	16,424,110	16,306,795	544,250	621,999	621,999	621,999	699,750	69.12%
YoY %	0.72%	2,896.20%	-12.50%	0.00%	0.00%	-11.11%	-	-
Horiz. %	2,347.14%	2,330.37%	77.78%	88.89%	88.89%	88.89%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Dividend
Div	410,602	375,408	225,475	264,350	326,549	334,325	380,975	1.25%
YoY %	9.37%	66.50%	-14.71%	-19.05%	-2.33%	-12.24%	-	-
Horiz. %	107.78%	98.54%	59.18%	69.39%	85.71%	87.76%	100.00%	-
Div Payout %	109.07%	118.08%	95.48%	99.82%	98.36%	97.90%	98.67%	-
YoY %	-7.63%	23.67%	-4.35%	1.48%	0.47%	-0.78%	-	-
Horiz. %	110.54%	119.67%	96.77%	101.17%	99.69%	99.22%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Equity
Net Worth	16,424,110	16,306,795	544,250	621,999	621,999	621,999	699,750	69.12%
YoY %	0.72%	2,896.20%	-12.50%	0.00%	0.00%	-11.11%	-	-
Horiz. %	2,347.14%	2,330.37%	77.78%	88.89%	88.89%	88.89%	100.00%	-
NOSH	11,731,507	11,731,507	7,775,000	7,775,000	7,775,000	7,775,000	7,775,000	7.08%
YoY %	0.00%	50.89%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	150.89%	150.89%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Ratio Analysis
NP Margin	11.76%	10.09%	15.52%	17.08%	21.28%	22.64%	23.62%	-
YoY %	16.55%	-34.99%	-9.13%	-19.74%	-6.01%	-4.15%	-	-
Horiz. %	49.79%	42.72%	65.71%	72.31%	90.09%	95.85%	100.00%	-
ROE	2.29%	1.95%	43.39%	42.58%	53.38%	54.90%	55.18%	-
YoY %	17.44%	-95.51%	1.90%	-20.23%	-2.77%	-0.51%	-	-
Horiz. %	4.15%	3.53%	78.63%	77.17%	96.74%	99.49%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Per Share
RPS	26.89	27.11	19.57	19.94	20.07	19.40	21.02	4.18%
YoY %	-0.81%	38.53%	-1.86%	-0.65%	3.45%	-7.71%	-	-
Horiz. %	127.93%	128.97%	93.10%	94.86%	95.48%	92.29%	100.00%	-
EPS	3.21	2.71	3.04	3.41	4.27	4.39	4.97	-7.02%
YoY %	18.45%	-10.86%	-10.85%	-20.14%	-2.73%	-11.67%	-	-
Horiz. %	64.59%	54.53%	61.17%	68.61%	85.92%	88.33%	100.00%	-
DPS	3.50	3.20	2.90	3.40	4.20	4.30	4.90	-5.44%
YoY %	9.38%	10.34%	-14.71%	-19.05%	-2.33%	-12.24%	-	-
Horiz. %	71.43%	65.31%	59.18%	69.39%	85.71%	87.76%	100.00%	-
NAPS	1.40	1.39	0.07	0.08	0.08	0.08	0.09	57.93%
YoY %	0.72%	1,885.71%	-12.50%	0.00%	0.00%	-11.11%	-	-
Horiz. %	1,555.56%	1,544.44%	77.78%	88.89%	88.89%	88.89%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Adjusted Per Share Value based on latest NOSH - 7,775,000
RPS	26.89	27.11	12.97	13.21	13.30	12.86	13.93	11.57%
YoY %	-0.81%	109.02%	-1.82%	-0.68%	3.42%	-7.68%	-	-
Horiz. %	193.04%	194.62%	93.11%	94.83%	95.48%	92.32%	100.00%	-
EPS	3.21	2.71	2.01	2.26	2.83	2.91	3.29	-0.40%
YoY %	18.45%	34.83%	-11.06%	-20.14%	-2.75%	-11.55%	-	-
Horiz. %	97.57%	82.37%	61.09%	68.69%	86.02%	88.45%	100.00%	-
DPS	3.50	3.20	1.92	2.25	2.78	2.85	3.25	1.24%
YoY %	9.38%	66.67%	-14.67%	-19.06%	-2.46%	-12.31%	-	-
Horiz. %	107.69%	98.46%	59.08%	69.23%	85.54%	87.69%	100.00%	-
NAPS	1.40	1.39	0.0464	0.053	0.053	0.053	0.0596	69.14%
YoY %	0.72%	2,895.69%	-12.45%	0.00%	0.00%	-11.07%	-	-
Horiz. %	2,348.99%	2,332.21%	77.85%	88.93%	88.93%	88.93%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/24	31/03/23	31/03/22	31/03/21	31/03/20	29/03/19	30/03/18	-
Price	4.19	4.34	3.90	3.64	4.35	4.55	4.64	-
P/RPS	15.58	16.01	19.93	18.26	21.68	23.45	22.07	-5.63%
YoY %	-2.69%	-19.67%	9.15%	-15.77%	-7.55%	6.25%	-	-
Horiz. %	70.59%	72.54%	90.30%	82.74%	98.23%	106.25%	100.00%	-
P/EPS	130.57	160.15	128.40	106.87	101.87	103.59	93.43	5.73%
YoY %	-18.47%	24.73%	20.15%	4.91%	-1.66%	10.87%	-	-
Horiz. %	139.75%	171.41%	137.43%	114.39%	109.03%	110.87%	100.00%	-
EY	0.77	0.62	0.78	0.94	0.98	0.97	1.07	-5.33%
YoY %	24.19%	-20.51%	-17.02%	-4.08%	1.03%	-9.35%	-	-
Horiz. %	71.96%	57.94%	72.90%	87.85%	91.59%	90.65%	100.00%	-
DY	0.84	0.74	0.74	0.93	0.97	0.95	1.06	-3.79%
YoY %	13.51%	0.00%	-20.43%	-4.12%	2.11%	-10.38%	-	-
Horiz. %	79.25%	69.81%	69.81%	87.74%	91.51%	89.62%	100.00%	-
P/NAPS	2.99	3.12	55.71	45.50	54.38	56.88	51.56	-37.75%
YoY %	-4.17%	-94.40%	22.44%	-16.33%	-4.40%	10.32%	-	-
Horiz. %	5.80%	6.05%	108.05%	88.25%	105.47%	110.32%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Price Multiplier on Announcement Date
Date	28/05/24	24/05/23	29/04/22	23/04/21	23/04/20	22/04/19	13/04/18	-
Price	4.00	4.44	3.82	4.19	4.50	4.53	4.48	-
P/RPS	14.88	16.38	19.52	21.01	22.42	23.35	21.31	-5.80%
YoY %	-9.16%	-16.09%	-7.09%	-6.29%	-3.98%	9.57%	-	-
Horiz. %	69.83%	76.87%	91.60%	98.59%	105.21%	109.57%	100.00%	-
P/EPS	124.65	163.84	125.77	123.01	105.38	103.13	90.21	5.53%
YoY %	-23.92%	30.27%	2.24%	16.73%	2.18%	14.32%	-	-
Horiz. %	138.18%	181.62%	139.42%	136.36%	116.82%	114.32%	100.00%	-
EY	0.80	0.61	0.80	0.81	0.95	0.97	1.11	-5.30%
YoY %	31.15%	-23.75%	-1.23%	-14.74%	-2.06%	-12.61%	-	-
Horiz. %	72.07%	54.95%	72.07%	72.97%	85.59%	87.39%	100.00%	-
DY	0.88	0.72	0.76	0.81	0.93	0.95	1.09	-3.50%
YoY %	22.22%	-5.26%	-6.17%	-12.90%	-2.11%	-12.84%	-	-
Horiz. %	80.73%	66.06%	69.72%	74.31%	85.32%	87.16%	100.00%	-
P/NAPS	2.86	3.19	54.57	52.38	56.25	56.63	49.78	-37.85%
YoY %	-10.34%	-94.15%	4.18%	-6.88%	-0.67%	13.76%	-	-
Horiz. %	5.75%	6.41%	109.62%	105.22%	113.00%	113.76%	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

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos