[CDB] YoY Quarter Result on 30-Sep-2011 [#3]

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Quarter Result
Revenue	1,756,145	1,699,726	1,582,518	1,519,970	1,351,341	1,238,766	1,222,620	6.21%
YoY %	3.32%	7.41%	4.12%	12.48%	9.09%	1.32%	-	-
Horiz. %	143.64%	139.02%	129.44%	124.32%	110.53%	101.32%	100.00%	-
PBT	656,525	538,899	406,094	398,506	390,444	333,181	365,463	10.25%
YoY %	21.83%	32.70%	1.90%	2.06%	17.19%	-8.83%	-	-
Horiz. %	179.64%	147.46%	111.12%	109.04%	106.84%	91.17%	100.00%	-
Tax	-169,606	-90,194	-90,724	-106,061	-101,130	-89,096	-95,521	10.03%
YoY %	-88.05%	0.58%	14.46%	-4.88%	-13.51%	6.73%	-	-
Horiz. %	177.56%	94.42%	94.98%	111.03%	105.87%	93.27%	100.00%	-
NP	486,919	448,705	315,370	292,445	289,314	244,085	269,942	10.32%
YoY %	8.52%	42.28%	7.84%	1.08%	18.53%	-9.58%	-	-
Horiz. %	180.38%	166.22%	116.83%	108.34%	107.18%	90.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	486,919	448,705	315,370	292,445	289,314	244,085	269,942	10.32%
YoY %	8.52%	42.28%	7.84%	1.08%	18.53%	-9.58%	-	-
Horiz. %	180.38%	166.22%	116.83%	108.34%	107.18%	90.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.83%	16.74%	22.34%	26.61%	25.90%	26.74%	26.14%	-
YoY %	54.30%	-25.07%	-16.05%	2.74%	-3.14%	2.30%	-	-
Horiz. %	98.81%	64.04%	85.46%	101.80%	99.08%	102.30%	100.00%	-
Total Cost	1,269,226	1,251,021	1,267,148	1,227,525	1,062,027	994,681	952,678	4.89%
YoY %	1.46%	-1.27%	3.23%	15.58%	6.77%	4.41%	-	-
Horiz. %	133.23%	131.32%	133.01%	128.85%	111.48%	104.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	621,999	544,250	932,999	1,306,669	1,399,906	1,857,844	2,224,882	-19.12%
YoY %	14.29%	-41.67%	-28.60%	-6.66%	-24.65%	-16.50%	-	-
Horiz. %	27.96%	24.46%	41.93%	58.73%	62.92%	83.50%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Dividend
Div	482,049	443,174	933,000	287,778	388,862	583,005	606,786	-3.76%
YoY %	8.77%	-52.50%	224.21%	-25.99%	-33.30%	-3.92%	-	-
Horiz. %	79.44%	73.04%	153.76%	47.43%	64.09%	96.08%	100.00%	-
Div Payout %	99.00%	98.77%	295.84%	98.40%	134.41%	238.85%	224.78%	-
YoY %	0.23%	-66.61%	200.65%	-26.79%	-43.73%	6.26%	-	-
Horiz. %	44.04%	43.94%	131.61%	43.78%	59.80%	106.26%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Equity
Net Worth	621,999	544,250	932,999	1,306,669	1,399,906	1,857,844	2,224,882	-19.12%
YoY %	14.29%	-41.67%	-28.60%	-6.66%	-24.65%	-16.50%	-	-
Horiz. %	27.96%	24.46%	41.93%	58.73%	62.92%	83.50%	100.00%	-
NOSH	7,775,000	7,775,000	7,775,000	777,779	777,725	777,340	777,930	46.74%
YoY %	0.00%	0.00%	899.64%	0.01%	0.05%	-0.08%	-	-
Horiz. %	999.45%	999.45%	999.45%	99.98%	99.97%	99.92%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Ratio Analysis
NP Margin	27.73%	26.40%	19.93%	19.24%	21.41%	19.70%	22.08%	-
YoY %	5.04%	32.46%	3.59%	-10.14%	8.68%	-10.78%	-	-
Horiz. %	125.59%	119.57%	90.26%	87.14%	96.97%	89.22%	100.00%	-
ROE	78.28%	82.44%	33.80%	22.38%	20.67%	13.14%	12.13%	-
YoY %	-5.05%	143.91%	51.03%	8.27%	57.31%	8.33%	-	-
Horiz. %	645.34%	679.64%	278.65%	184.50%	170.40%	108.33%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Per Share
RPS	22.59	21.86	20.35	195.42	173.76	159.36	157.16	-27.61%
YoY %	3.34%	7.42%	-89.59%	12.47%	9.04%	1.40%	-	-
Horiz. %	14.37%	13.91%	12.95%	124.34%	110.56%	101.40%	100.00%	-
EPS	6.26	5.77	4.06	37.60	37.20	31.40	34.70	-24.82%
YoY %	8.49%	42.12%	-89.20%	1.08%	18.47%	-9.51%	-	-
Horiz. %	18.04%	16.63%	11.70%	108.36%	107.20%	90.49%	100.00%	-
DPS	6.20	5.70	12.00	37.00	50.00	75.00	78.00	-34.41%
YoY %	8.77%	-52.50%	-67.57%	-26.00%	-33.33%	-3.85%	-	-
Horiz. %	7.95%	7.31%	15.38%	47.44%	64.10%	96.15%	100.00%	-
NAPS	0.08	0.07	0.12	1.68	1.80	2.39	2.86	-44.88%
YoY %	14.29%	-41.67%	-92.86%	-6.67%	-24.69%	-16.43%	-	-
Horiz. %	2.80%	2.45%	4.20%	58.74%	62.94%	83.57%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Adjusted Per Share Value based on latest NOSH - 777,779
RPS	14.97	14.49	13.49	12.96	11.52	10.56	10.42	6.22%
YoY %	3.31%	7.41%	4.09%	12.50%	9.09%	1.34%	-	-
Horiz. %	143.67%	139.06%	129.46%	124.38%	110.56%	101.34%	100.00%	-
EPS	4.15	3.82	2.69	2.49	2.47	2.08	2.30	10.33%
YoY %	8.64%	42.01%	8.03%	0.81%	18.75%	-9.57%	-	-
Horiz. %	180.43%	166.09%	116.96%	108.26%	107.39%	90.43%	100.00%	-
DPS	4.11	3.78	7.95	2.45	3.31	4.97	5.17	-3.75%
YoY %	8.73%	-52.45%	224.49%	-25.98%	-33.40%	-3.87%	-	-
Horiz. %	79.50%	73.11%	153.77%	47.39%	64.02%	96.13%	100.00%	-
NAPS	0.053	0.0464	0.0795	0.1114	0.1193	0.1584	0.1897	-19.13%
YoY %	14.22%	-41.64%	-28.64%	-6.62%	-24.68%	-16.50%	-	-
Horiz. %	27.94%	24.46%	41.91%	58.72%	62.89%	83.50%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/14	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	-
Price	5.85	4.86	5.28	3.04	2.43	2.14	2.24	-
P/RPS	25.90	22.23	25.94	1.56	1.40	1.34	1.43	62.01%
YoY %	16.51%	-14.30%	1,562.82%	11.43%	4.48%	-6.29%	-	-
Horiz. %	1,811.19%	1,554.55%	1,813.99%	109.09%	97.90%	93.71%	100.00%	-
P/EPS	93.41	84.21	130.17	8.09	6.53	6.82	6.46	56.05%
YoY %	10.93%	-35.31%	1,509.02%	23.89%	-4.25%	5.57%	-	-
Horiz. %	1,445.98%	1,303.56%	2,015.02%	125.23%	101.08%	105.57%	100.00%	-
EY	1.07	1.19	0.77	12.37	15.31	14.67	15.49	-35.93%
YoY %	-10.08%	54.55%	-93.78%	-19.20%	4.36%	-5.29%	-	-
Horiz. %	6.91%	7.68%	4.97%	79.86%	98.84%	94.71%	100.00%	-
DY	1.06	1.17	2.27	12.17	20.58	35.05	34.82	-44.10%
YoY %	-9.40%	-48.46%	-81.35%	-40.86%	-41.28%	0.66%	-	-
Horiz. %	3.04%	3.36%	6.52%	34.95%	59.10%	100.66%	100.00%	-
P/NAPS	73.13	69.43	44.00	1.81	1.35	0.90	0.78	113.06%
YoY %	5.33%	57.80%	2,330.94%	34.07%	50.00%	15.38%	-	-
Horiz. %	9,375.64%	8,901.28%	5,641.03%	232.05%	173.08%	115.38%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Price Multiplier on Announcement Date
Date	20/10/14	28/10/13	23/10/12	24/10/11	26/10/10	28/10/09	24/10/08	-
Price	5.93	4.93	5.48	3.16	2.47	2.15	2.22	-
P/RPS	26.25	22.55	26.92	1.62	1.42	1.35	1.41	62.76%
YoY %	16.41%	-16.23%	1,561.73%	14.08%	5.19%	-4.26%	-	-
Horiz. %	1,861.70%	1,599.29%	1,909.22%	114.89%	100.71%	95.74%	100.00%	-
P/EPS	94.69	85.43	135.10	8.40	6.64	6.85	6.40	56.65%
YoY %	10.84%	-36.77%	1,508.33%	26.51%	-3.07%	7.03%	-	-
Horiz. %	1,479.53%	1,334.84%	2,110.94%	131.25%	103.75%	107.03%	100.00%	-
EY	1.06	1.17	0.74	11.90	15.06	14.60	15.63	-36.12%
YoY %	-9.40%	58.11%	-93.78%	-20.98%	3.15%	-6.59%	-	-
Horiz. %	6.78%	7.49%	4.73%	76.14%	96.35%	93.41%	100.00%	-
DY	1.05	1.16	2.19	11.71	20.24	34.88	35.14	-44.27%
YoY %	-9.48%	-47.03%	-81.30%	-42.14%	-41.97%	-0.74%	-	-
Horiz. %	2.99%	3.30%	6.23%	33.32%	57.60%	99.26%	100.00%	-
P/NAPS	74.13	70.43	45.67	1.88	1.37	0.90	0.78	113.54%
YoY %	5.25%	54.22%	2,329.26%	37.23%	52.22%	15.38%	-	-
Horiz. %	9,503.85%	9,029.49%	5,855.13%	241.03%	175.64%	115.38%	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

2024-05-16 14:50:00

EMA 5

10 Mins

SELL

2024-05-16 14:50:00

MACD/RSI

10 Mins

SELL

2024-05-16 14:50:00

EMA 5

5 Mins

SELL

2024-05-16 12:30:00

EMA 5

30 Mins

BUY

2024-05-16 12:10:00

EMA 5

10 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 >

TOPGLOV

TOP GLOVE CORPORATION BHD

1000

TASCO

TASCO BERHAD

665

HARTA

HARTALEGA HOLDINGS BHD

565

MPI

MALAYSIAN PACIFIC INDUSTRIES

418

HLIND

HONG LEONG INDUSTRIES BHD

413

YTLPOWR

YTL POWER INTERNATIONAL BHD

411

PTRANS

PERAK TRANSIT BERHAD

408

MYEG

MY E.G. SERVICES BHD

394

MBSB

MALAYSIA BUILDING SOCIETY BHD

338

SUPERMX

SUPERMAX CORPORATION BHD

306

Daily Stocks

TOPGLOV

1.20

-0.06

297,522,500

HSI-CXG

0.235

+0.03

284,598,500

REVENUE

0.23

-0.015

280,265,700

HSI-HUZ

0.205

-0.04

241,150,600

MQTECH

0.015

-0.005

160,954,900

INIX-OR

0.02

0.00

141,839,900

CAREPLS

0.35

-0.03

106,148,900

SINKUNG

0.145

+0.005

103,618,100

MYEG

1.03

0.00

101,983,900

SUPERMX

1.01

-0.07

98,912,500

More active Stocks

MPI

33.50

+0.98

234,200

F&N

33.16

+0.68

401,500

UTDPLT

26.20

+0.58

294,200

HEIM

24.76

+0.56

409,800

NESTLE

129.50

+0.50

46,500

CARLSBG

20.10

+0.48

451,300

PANAMY

19.70

+0.44

23,700

ALLIANZ

22.08

+0.40

43,000

KSENG

6.33

+0.35

602,600

PENTA

4.78

+0.33

4,431,200

More gainer Stocks

AJI

16.12

-0.44

271,000

AIRPORT

10.04

-0.36

29,319,500

KOSSAN

2.48

-0.26

24,049,500

KOSSAN-C60

0.58

-0.20

375,000

DLADY

32.74

-0.20

2,300

ORIENT

6.97

-0.18

1,220,900

HARTA

3.65

-0.17

37,751,800

AHEALTH

2.93

-0.14

858,300

ICAP

3.30

-0.14

448,400

DJIA-HG

0.215

-0.125

200

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