[CDB] YoY Quarter Result on 30-Jun-2014 [#2]

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Quarter Result
Revenue	1,552,484	1,655,430	1,723,295	1,746,192	1,653,164	1,579,721	1,467,998	0.93%
YoY %	-6.22%	-3.94%	-1.31%	5.63%	4.65%	7.61%	-	-
Horiz. %	105.76%	112.77%	117.39%	118.95%	112.61%	107.61%	100.00%	-
PBT	483,210	575,635	626,347	673,946	493,926	419,336	325,283	6.81%
YoY %	-16.06%	-8.10%	-7.06%	36.45%	17.79%	28.91%	-	-
Horiz. %	148.55%	176.96%	192.55%	207.19%	151.85%	128.91%	100.00%	-
Tax	-124,322	-155,027	-161,990	-175,033	-113,915	-95,149	-88,965	5.73%
YoY %	19.81%	4.30%	7.45%	-53.65%	-19.72%	-6.95%	-	-
Horiz. %	139.74%	174.26%	182.08%	196.74%	128.04%	106.95%	100.00%	-
NP	358,888	420,608	464,357	498,913	380,011	324,187	236,318	7.20%
YoY %	-14.67%	-9.42%	-6.93%	31.29%	17.22%	37.18%	-	-
Horiz. %	151.87%	177.98%	196.50%	211.12%	160.80%	137.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	358,888	420,608	464,357	498,913	380,011	324,187	236,318	7.20%
YoY %	-14.67%	-9.42%	-6.93%	31.29%	17.22%	37.18%	-	-
Horiz. %	151.87%	177.98%	196.50%	211.12%	160.80%	137.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.73%	26.93%	25.86%	25.97%	23.06%	22.69%	27.35%	-
YoY %	-4.46%	4.14%	-0.42%	12.62%	1.63%	-17.04%	-	-
Horiz. %	94.08%	98.46%	94.55%	94.95%	84.31%	82.96%	100.00%	-
Total Cost	1,193,596	1,234,822	1,258,938	1,247,279	1,273,153	1,255,534	1,231,680	-0.52%
YoY %	-3.34%	-1.92%	0.93%	-2.03%	1.40%	1.94%	-	-
Horiz. %	96.91%	100.26%	102.21%	101.27%	103.37%	101.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	544,250	544,250	621,999	621,999	466,499	1,088,397	1,243,778	-12.85%
YoY %	0.00%	-12.50%	0.00%	33.33%	-57.14%	-12.49%	-	-
Horiz. %	43.76%	43.76%	50.01%	50.01%	37.51%	87.51%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Dividend
Div	357,649	419,850	458,725	497,600	373,200	458,681	233,208	7.38%
YoY %	-14.82%	-8.47%	-7.81%	33.33%	-18.64%	96.68%	-	-
Horiz. %	153.36%	180.03%	196.70%	213.37%	160.03%	196.68%	100.00%	-
Div Payout %	99.66%	99.82%	98.79%	99.74%	98.21%	141.49%	98.68%	-
YoY %	-0.16%	1.04%	-0.95%	1.56%	-30.59%	43.38%	-	-
Horiz. %	100.99%	101.16%	100.11%	101.07%	99.52%	143.38%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Equity
Net Worth	544,250	544,250	621,999	621,999	466,499	1,088,397	1,243,778	-12.85%
YoY %	0.00%	-12.50%	0.00%	33.33%	-57.14%	-12.49%	-	-
Horiz. %	43.76%	43.76%	50.01%	50.01%	37.51%	87.51%	100.00%	-
NOSH	7,775,000	7,775,000	7,775,000	7,775,000	7,775,000	7,774,268	777,361	46.73%
YoY %	0.00%	0.00%	0.00%	0.00%	0.01%	900.08%	-	-
Horiz. %	1,000.18%	1,000.18%	1,000.18%	1,000.18%	1,000.18%	1,000.08%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Ratio Analysis
NP Margin	23.12%	25.41%	26.95%	28.57%	22.99%	20.52%	16.10%	-
YoY %	-9.01%	-5.71%	-5.67%	24.27%	12.04%	27.45%	-	-
Horiz. %	143.60%	157.83%	167.39%	177.45%	142.80%	127.45%	100.00%	-
ROE	65.94%	77.28%	74.66%	80.21%	81.46%	29.79%	19.00%	-
YoY %	-14.67%	3.51%	-6.92%	-1.53%	173.45%	56.79%	-	-
Horiz. %	347.05%	406.74%	392.95%	422.16%	428.74%	156.79%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Per Share
RPS	19.97	21.29	22.16	22.46	21.26	20.32	188.84	-31.20%
YoY %	-6.20%	-3.93%	-1.34%	5.64%	4.63%	-89.24%	-	-
Horiz. %	10.58%	11.27%	11.73%	11.89%	11.26%	10.76%	100.00%	-
EPS	4.62	5.41	5.97	6.42	4.89	4.17	30.40	-26.92%
YoY %	-14.60%	-9.38%	-7.01%	31.29%	17.27%	-86.28%	-	-
Horiz. %	15.20%	17.80%	19.64%	21.12%	16.09%	13.72%	100.00%	-
DPS	4.60	5.40	5.90	6.40	4.80	5.90	30.00	-26.81%
YoY %	-14.81%	-8.47%	-7.81%	33.33%	-18.64%	-80.33%	-	-
Horiz. %	15.33%	18.00%	19.67%	21.33%	16.00%	19.67%	100.00%	-
NAPS	0.07	0.07	0.08	0.08	0.06	0.14	1.60	-40.61%
YoY %	0.00%	-12.50%	0.00%	33.33%	-57.14%	-91.25%	-	-
Horiz. %	4.38%	4.38%	5.00%	5.00%	3.75%	8.75%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Adjusted Per Share Value based on latest NOSH - 7,775,000
RPS	13.23	14.11	14.69	14.88	14.09	13.47	12.51	0.93%
YoY %	-6.24%	-3.95%	-1.28%	5.61%	4.60%	7.67%	-	-
Horiz. %	105.76%	112.79%	117.43%	118.94%	112.63%	107.67%	100.00%	-
EPS	3.06	3.59	3.96	4.25	3.24	2.76	2.01	7.24%
YoY %	-14.76%	-9.34%	-6.82%	31.17%	17.39%	37.31%	-	-
Horiz. %	152.24%	178.61%	197.01%	211.44%	161.19%	137.31%	100.00%	-
DPS	3.05	3.58	3.91	4.24	3.18	3.91	1.99	7.36%
YoY %	-14.80%	-8.44%	-7.78%	33.33%	-18.67%	96.48%	-	-
Horiz. %	153.27%	179.90%	196.48%	213.07%	159.80%	196.48%	100.00%	-
NAPS	0.0464	0.0464	0.053	0.053	0.0398	0.0928	0.106	-12.85%
YoY %	0.00%	-12.45%	0.00%	33.17%	-57.11%	-12.45%	-	-
Horiz. %	43.77%	43.77%	50.00%	50.00%	37.55%	87.55%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	-
Price	5.00	4.78	5.36	5.73	4.76	4.25	2.90	-
P/RPS	25.04	22.45	24.18	25.51	22.39	20.92	1.54	59.09%
YoY %	11.54%	-7.15%	-5.21%	13.93%	7.03%	1,258.44%	-	-
Horiz. %	1,625.97%	1,457.79%	1,570.13%	1,656.49%	1,453.90%	1,358.44%	100.00%	-
P/EPS	108.32	88.36	89.75	89.30	97.39	101.92	9.54	49.86%
YoY %	22.59%	-1.55%	0.50%	-8.31%	-4.44%	968.34%	-	-
Horiz. %	1,135.43%	926.21%	940.78%	936.06%	1,020.86%	1,068.34%	100.00%	-
EY	0.92	1.13	1.11	1.12	1.03	0.98	10.48	-33.30%
YoY %	-18.58%	1.80%	-0.89%	8.74%	5.10%	-90.65%	-	-
Horiz. %	8.78%	10.78%	10.59%	10.69%	9.83%	9.35%	100.00%	-
DY	0.92	1.13	1.10	1.12	1.01	1.39	10.34	-33.15%
YoY %	-18.58%	2.73%	-1.79%	10.89%	-27.34%	-86.56%	-	-
Horiz. %	8.90%	10.93%	10.64%	10.83%	9.77%	13.44%	100.00%	-
P/NAPS	71.43	68.29	67.00	71.63	79.33	30.36	1.81	84.41%
YoY %	4.60%	1.93%	-6.46%	-9.71%	161.30%	1,577.35%	-	-
Horiz. %	3,946.41%	3,772.93%	3,701.66%	3,957.46%	4,382.87%	1,677.35%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Announcement Date
Date	12/07/17	11/07/16	13/07/15	17/07/14	19/07/13	23/07/12	20/07/11	-
Price	4.90	4.75	5.53	5.60	4.60	4.42	2.98	-
P/RPS	24.54	22.31	24.95	24.93	21.63	21.75	1.58	57.89%
YoY %	10.00%	-10.58%	0.08%	15.26%	-0.55%	1,276.58%	-	-
Horiz. %	1,553.16%	1,412.03%	1,579.11%	1,577.85%	1,368.99%	1,376.58%	100.00%	-
P/EPS	106.15	87.80	92.59	87.27	94.12	106.00	9.80	48.69%
YoY %	20.90%	-5.17%	6.10%	-7.28%	-11.21%	981.63%	-	-
Horiz. %	1,083.16%	895.92%	944.80%	890.51%	960.41%	1,081.63%	100.00%	-
EY	0.94	1.14	1.08	1.15	1.06	0.94	10.20	-32.76%
YoY %	-17.54%	5.56%	-6.09%	8.49%	12.77%	-90.78%	-	-
Horiz. %	9.22%	11.18%	10.59%	11.27%	10.39%	9.22%	100.00%	-
DY	0.94	1.14	1.07	1.14	1.04	1.33	10.07	-32.62%
YoY %	-17.54%	6.54%	-6.14%	9.62%	-21.80%	-86.79%	-	-
Horiz. %	9.33%	11.32%	10.63%	11.32%	10.33%	13.21%	100.00%	-
P/NAPS	70.00	67.86	69.13	70.00	76.67	31.57	1.86	82.96%
YoY %	3.15%	-1.84%	-1.24%	-8.70%	142.86%	1,597.31%	-	-
Horiz. %	3,763.44%	3,648.39%	3,716.67%	3,763.44%	4,122.04%	1,697.31%	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

Open a Moomoo Account Today and Win an Apple iPad Air*!

Latest Videos

MQ Market Updates - 29 April 2024

MQ Trader

MQ Trading Signals

2024-04-29 16:00:00

TURTLE SYSTEM 20

30 Mins

BUY

2024-04-29 16:00:00

TURTLE SYSTEM 55

30 Mins

BUY

2024-04-29 16:00:00

TURTLE SYSTEM 20

10 Mins

BUY

2024-04-29 16:00:00

TURTLE SYSTEM 55

10 Mins

BUY

2024-04-29 15:55:00

TURTLE SYSTEM 20

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

OPENSYS

OPENSYS (M) BHD

619

YTLPOWR

YTL POWER INTERNATIONAL BHD

554

MPI

MALAYSIAN PACIFIC INDUSTRIES

480

PTRANS

PERAK TRANSIT BERHAD

476

HLIND

HONG LEONG INDUSTRIES BHD

454

MYEG

MY E.G. SERVICES BHD

446

YTL

YTL CORPORATION BHD

370

CAPITALA

CAPITAL A BERHAD

326

SAPNRG

SAPURA ENERGY BERHAD

267

Daily Stocks

HSI-CVZ

0.175

+0.005

307,435,200

MYEG

0.91

-0.005

214,978,300

HSI-HUS

0.085

-0.005

205,959,100

INIX-OR

0.02

0.00

141,839,900

BPURI

0.075

0.00

98,691,600

TWL

0.03

0.00

93,648,100

EDUSPEC-OR

0.005

0.00

75,002,700

TOPGLOV

0.885

+0.055

68,117,900

CAPITALA

0.79

+0.055

66,923,500

YTL

3.20

+0.17

62,897,000

More active Stocks

APOLLO

6.99

+0.50

174,100

MPI

30.00

+0.50

78,800

HUMEIND-LA

3.88

+0.38

9,800

YTLPOWR

4.79

+0.37

56,658,400

CHINHIN

5.30

+0.30

239,300

KLK

23.20

+0.20

3,025,900

YTLPOWR-C30

1.76

+0.20

3,000

HSI-CXD

1.27

+0.18

610,000

YTLPOWR-C36

1.00

+0.175

586,200

YTL

3.20

+0.17

62,897,000

More gainer Stocks

HSI-HS6

0.815

-0.395

300,000

DLADY

33.82

-0.38

19,500

NESTLE

126.90

-0.30

131,200

AIRPORT

9.94

-0.26

5,042,300

HSI-HS4

0.245

-0.235

31,200

HSI-HUZ

0.50

-0.22

50,500

KLCC

7.52

-0.19

38,700

ORIENT

6.97

-0.18

1,220,900

HSI-HS3

0.43

-0.175

14,100

MALPAC

0.905

-0.125

5,000

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