[CDB] YoY Quarter Result on 30-Jun-2010 [#2]

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Quarter Result
Revenue	1,653,164	1,579,721	1,467,998	1,335,096	1,204,832	1,193,716	1,057,668	7.72%
YoY %	4.65%	7.61%	9.95%	10.81%	0.93%	12.86%	-	-
Horiz. %	156.30%	149.36%	138.80%	126.23%	113.91%	112.86%	100.00%	-
PBT	493,926	419,336	325,283	377,993	323,940	403,970	344,518	6.18%
YoY %	17.79%	28.91%	-13.94%	16.69%	-19.81%	17.26%	-	-
Horiz. %	143.37%	121.72%	94.42%	109.72%	94.03%	117.26%	100.00%	-
Tax	-113,915	-95,149	-88,965	-99,585	-89,473	-105,578	-94,200	3.21%
YoY %	-19.72%	-6.95%	10.66%	-11.30%	15.25%	-12.08%	-	-
Horiz. %	120.93%	101.01%	94.44%	105.72%	94.98%	112.08%	100.00%	-
NP	380,011	324,187	236,318	278,408	234,467	298,392	250,318	7.19%
YoY %	17.22%	37.18%	-15.12%	18.74%	-21.42%	19.21%	-	-
Horiz. %	151.81%	129.51%	94.41%	111.22%	93.67%	119.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	380,011	324,187	236,318	278,408	234,467	298,392	250,318	7.19%
YoY %	17.22%	37.18%	-15.12%	18.74%	-21.42%	19.21%	-	-
Horiz. %	151.81%	129.51%	94.41%	111.22%	93.67%	119.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.06%	22.69%	27.35%	26.35%	27.62%	26.14%	27.34%	-
YoY %	1.63%	-17.04%	3.80%	-4.60%	5.66%	-4.39%	-	-
Horiz. %	84.35%	82.99%	100.04%	96.38%	101.02%	95.61%	100.00%	-
Total Cost	1,273,153	1,255,534	1,231,680	1,056,688	970,365	895,324	807,350	7.87%
YoY %	1.40%	1.94%	16.56%	8.90%	8.38%	10.90%	-	-
Horiz. %	157.70%	155.51%	152.56%	130.88%	120.19%	110.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	466,499	1,088,397	1,243,778	1,384,263	1,995,298	2,362,589	1,933,593	-21.08%
YoY %	-57.14%	-12.49%	-10.15%	-30.62%	-15.55%	22.19%	-	-
Horiz. %	24.13%	56.29%	64.32%	71.59%	103.19%	122.19%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Dividend
Div	373,200	458,681	233,208	272,186	380,426	437,232	513,376	-5.17%
YoY %	-18.64%	96.68%	-14.32%	-28.45%	-12.99%	-14.83%	-	-
Horiz. %	72.70%	89.35%	45.43%	53.02%	74.10%	85.17%	100.00%	-
Div Payout %	98.21%	141.49%	98.68%	97.77%	162.25%	146.53%	205.09%	-
YoY %	-30.59%	43.38%	0.93%	-39.74%	10.73%	-28.55%	-	-
Horiz. %	47.89%	68.99%	48.12%	47.67%	79.11%	71.45%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Equity
Net Worth	466,499	1,088,397	1,243,778	1,384,263	1,995,298	2,362,589	1,933,593	-21.08%
YoY %	-57.14%	-12.49%	-10.15%	-30.62%	-15.55%	22.19%	-	-
Horiz. %	24.13%	56.29%	64.32%	71.59%	103.19%	122.19%	100.00%	-
NOSH	7,775,000	7,774,268	777,361	777,675	776,380	767,074	749,455	47.62%
YoY %	0.01%	900.08%	-0.04%	0.17%	1.21%	2.35%	-	-
Horiz. %	1,037.42%	1,037.32%	103.72%	103.77%	103.59%	102.35%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Ratio Analysis
NP Margin	22.99%	20.52%	16.10%	20.85%	19.46%	25.00%	23.67%	-
YoY %	12.04%	27.45%	-22.78%	7.14%	-22.16%	5.62%	-	-
Horiz. %	97.13%	86.69%	68.02%	88.09%	82.21%	105.62%	100.00%	-
ROE	81.46%	29.79%	19.00%	20.11%	11.75%	12.63%	12.95%	-
YoY %	173.45%	56.79%	-5.52%	71.15%	-6.97%	-2.47%	-	-
Horiz. %	629.03%	230.04%	146.72%	155.29%	90.73%	97.53%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Per Share
RPS	21.26	20.32	188.84	171.68	155.19	155.62	141.12	-27.03%
YoY %	4.63%	-89.24%	10.00%	10.63%	-0.28%	10.27%	-	-
Horiz. %	15.07%	14.40%	133.82%	121.66%	109.97%	110.27%	100.00%	-
EPS	4.89	4.17	30.40	35.80	30.20	38.90	33.40	-27.38%
YoY %	17.27%	-86.28%	-15.08%	18.54%	-22.37%	16.47%	-	-
Horiz. %	14.64%	12.49%	91.02%	107.19%	90.42%	116.47%	100.00%	-
DPS	4.80	5.90	30.00	35.00	49.00	57.00	68.50	-35.76%
YoY %	-18.64%	-80.33%	-14.29%	-28.57%	-14.04%	-16.79%	-	-
Horiz. %	7.01%	8.61%	43.80%	51.09%	71.53%	83.21%	100.00%	-
NAPS	0.06	0.14	1.60	1.78	2.57	3.08	2.58	-46.54%
YoY %	-57.14%	-91.25%	-10.11%	-30.74%	-16.56%	19.38%	-	-
Horiz. %	2.33%	5.43%	62.02%	68.99%	99.61%	119.38%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 777,675
RPS	14.09	13.47	12.51	11.38	10.27	10.18	9.02	7.70%
YoY %	4.60%	7.67%	9.93%	10.81%	0.88%	12.86%	-	-
Horiz. %	156.21%	149.33%	138.69%	126.16%	113.86%	112.86%	100.00%	-
EPS	3.24	2.76	2.01	2.37	2.00	2.54	2.13	7.23%
YoY %	17.39%	37.31%	-15.19%	18.50%	-21.26%	19.25%	-	-
Horiz. %	152.11%	129.58%	94.37%	111.27%	93.90%	119.25%	100.00%	-
DPS	3.18	3.91	1.99	2.32	3.24	3.73	4.38	-5.19%
YoY %	-18.67%	96.48%	-14.22%	-28.40%	-13.14%	-14.84%	-	-
Horiz. %	72.60%	89.27%	45.43%	52.97%	73.97%	85.16%	100.00%	-
NAPS	0.0398	0.0928	0.106	0.118	0.1701	0.2014	0.1648	-21.06%
YoY %	-57.11%	-12.45%	-10.17%	-30.63%	-15.54%	22.21%	-	-
Horiz. %	24.15%	56.31%	64.32%	71.60%	103.22%	122.21%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	-
Price	4.76	4.25	2.90	2.30	2.22	2.39	23.00	-
P/RPS	22.39	20.92	1.54	1.34	1.43	1.54	16.30	5.42%
YoY %	7.03%	1,258.44%	14.93%	-6.29%	-7.14%	-90.55%	-	-
Horiz. %	137.36%	128.34%	9.45%	8.22%	8.77%	9.45%	100.00%	-
P/EPS	97.39	101.92	9.54	6.42	7.35	6.14	68.86	5.94%
YoY %	-4.44%	968.34%	48.60%	-12.65%	19.71%	-91.08%	-	-
Horiz. %	141.43%	148.01%	13.85%	9.32%	10.67%	8.92%	100.00%	-
EY	1.03	0.98	10.48	15.57	13.60	16.28	1.45	-5.53%
YoY %	5.10%	-90.65%	-32.69%	14.49%	-16.46%	1,022.76%	-	-
Horiz. %	71.03%	67.59%	722.76%	1,073.79%	937.93%	1,122.76%	100.00%	-
DY	1.01	1.39	10.34	15.22	22.07	23.85	2.98	-16.48%
YoY %	-27.34%	-86.56%	-32.06%	-31.04%	-7.46%	700.34%	-	-
Horiz. %	33.89%	46.64%	346.98%	510.74%	740.60%	800.34%	100.00%	-
P/NAPS	79.33	30.36	1.81	1.29	0.86	0.78	8.91	43.91%
YoY %	161.30%	1,577.35%	40.31%	50.00%	10.26%	-91.25%	-	-
Horiz. %	890.35%	340.74%	20.31%	14.48%	9.65%	8.75%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	19/07/13	23/07/12	20/07/11	20/07/10	22/07/09	22/07/08	20/07/07	-
Price	4.60	4.42	2.98	2.37	2.22	2.36	22.90	-
P/RPS	21.63	21.75	1.58	1.38	1.43	1.52	16.23	4.89%
YoY %	-0.55%	1,276.58%	14.49%	-3.50%	-5.92%	-90.63%	-	-
Horiz. %	133.27%	134.01%	9.74%	8.50%	8.81%	9.37%	100.00%	-
P/EPS	94.12	106.00	9.80	6.62	7.35	6.07	68.56	5.41%
YoY %	-11.21%	981.63%	48.04%	-9.93%	21.09%	-91.15%	-	-
Horiz. %	137.28%	154.61%	14.29%	9.66%	10.72%	8.85%	100.00%	-
EY	1.06	0.94	10.20	15.11	13.60	16.48	1.46	-5.19%
YoY %	12.77%	-90.78%	-32.50%	11.10%	-17.48%	1,028.77%	-	-
Horiz. %	72.60%	64.38%	698.63%	1,034.93%	931.51%	1,128.77%	100.00%	-
DY	1.04	1.33	10.07	14.77	22.07	24.15	2.99	-16.12%
YoY %	-21.80%	-86.79%	-31.82%	-33.08%	-8.61%	707.69%	-	-
Horiz. %	34.78%	44.48%	336.79%	493.98%	738.13%	807.69%	100.00%	-
P/NAPS	76.67	31.57	1.86	1.33	0.86	0.77	8.88	43.18%
YoY %	142.86%	1,597.31%	39.85%	54.65%	11.69%	-91.33%	-	-
Horiz. %	863.40%	355.52%	20.95%	14.98%	9.68%	8.67%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 3 July 2024

MQ Trader

MQ Trading Signals

2024-07-03 16:50:00

EMA 5

5 Mins

BUY

2024-07-03 16:30:00

EMA 5

5 Mins

SELL

2024-07-03 16:20:00

TURTLE SYSTEM 20

10 Mins

SELL

2024-07-03 15:40:00

ADX

5 Mins

SELL

2024-07-03 15:00:00

EMA 5

Hourly

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 >

DNEX

DAGANG NEXCHANGE BERHAD

1000

SALCON

SALCON BHD

945

MPI

MALAYSIAN PACIFIC INDUSTRIES

913

PTRANS

PERAK TRANSIT BERHAD

910

HLIND

HONG LEONG INDUSTRIES BHD

862

YTLPOWR

YTL POWER INTERNATIONAL BHD

812

JCY

JCY INTERNATIONAL BERHAD

808

GENTING

GENTING BHD

681

PBBANK

PUBLIC BANK BHD

554

NOTION

NOTION VTEC BHD

547

Daily Stocks

HSI-CXV

0.115

+0.01

168,377,100

GOHUB

0.95

+0.60

143,104,400

INIX-OR

0.02

0.00

141,839,900

HSI-HU8

0.06

-0.015

128,778,500

AIMFLEX

0.20

+0.025

127,959,400

WCT

0.985

+0.095

111,659,900

HSI-CXN

0.20

+0.02

105,628,100

JAG-WC

0.045

+0.04

95,112,700

UUE

0.705

+0.01

79,689,800

AHB-WC

0.075

+0.005

79,096,000

More active Stocks

MPI

39.68

+0.78

73,500

GOHUB

0.95

+0.60

143,104,400

GAMUDA

7.24

+0.54

21,132,300

MISC

8.90

+0.34

6,948,900

YTLPOWR

5.30

+0.25

20,505,500

BURSA

9.10

+0.22

3,270,600

PETGAS

17.94

+0.22

193,600

DLADY

36.08

+0.22

34,700

RGTBHD-WC

0.19

+0.185

4,566,500

TENAGA

14.18

+0.18

10,099,500

More gainer Stocks

NESTLE

122.10

-0.30

66,100

HSI-CVR

0.91

-0.21

16,000

TENAGA-C2L

0.14

-0.20

4,231,500

ORIENT

6.97

-0.18

1,220,900

F&N

31.74

-0.16

420,500

ALLIANZ

22.24

-0.14

9,600

VITROX

4.12

-0.13

4,095,500

ATECH

3.66

-0.12

640,800

KUAISHO-C17

0.08

-0.12

58,800

DNEX-C33

0.045

-0.105

540,100

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