[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 - 17 May 2024

MQ Trader

MQ Trading Signals

2024-05-20 11:00:00

EMA 5

5 Mins

BUY

2024-05-20 11:00:00

VOLUME BREAKOUT

5 Mins

BUY

2024-05-20 11:00:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-05-20 11:00:00

TURTLE SYSTEM 55

5 Mins

BUY

2024-05-20 10:40:00

EMA 5

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

MPI

MALAYSIAN PACIFIC INDUSTRIES

343

HLIND

HONG LEONG INDUSTRIES BHD

321

PTRANS

PERAK TRANSIT BERHAD

317

TOPGLOV

TOP GLOVE CORPORATION BHD

211

MBSB

MALAYSIA BUILDING SOCIETY BHD

210

YTLPOWR

YTL POWER INTERNATIONAL BHD

199

GENTING

GENTING BHD

154

DNEX

DAGANG NEXCHANGE BERHAD

150

PBBANK

PUBLIC BANK BHD

138

Daily Stocks

INGENIEU

0.09

-0.005

472,734,000

HSI-HUZ

0.165

-0.015

210,554,200

HSI-CV8

0.165

0.00

190,409,800

INGENIEU-WB

0.02

0.00

126,013,900

HSI-CXG

0.255

0.00

87,104,400

AHB

0.17

+0.01

59,861,900

ICONIC-WA

0.035

0.00

58,485,100

ASB

0.125

0.00

58,043,500

JAKS

0.135

+0.01

56,443,600

MBSB

0.945

+0.055

56,362,200

More active Stocks

MPI

39.58

+2.98

509,700

ARKA

2.40

+0.38

250,300

HLIND

11.46

+0.38

40,600

PANAMY

19.78

+0.30

89,100

GAMUDA

5.87

+0.29

7,817,600

PETDAG

21.14

+0.24

45,300

TENAGA

12.80

+0.20

3,385,900

AEONCR

7.38

+0.20

175,100

NESTLE

129.70

+0.20

14,100

GCB-C5

1.01

+0.195

50,000

More gainer Stocks

ALLIANZ

22.94

-0.44

15,300

F&N

33.08

-0.28

6,500

HEIM

25.40

-0.20

27,500

DLADY

32.82

-0.18

4,300

KUAISHO-C17

0.08

-0.12

58,800

GESHEN

4.01

-0.11

118,200

APOLLO

6.88

-0.11

17,700

UTDPLT

25.74

-0.10

140,300

PARAGON

3.30

-0.10

123,300

IDEAL

3.40

-0.10

3,000

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