[CDB] YoY Quarter Result on 30-Sep-2015 [#3]

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Quarter Result
Revenue	1,599,517	1,569,415	1,619,110	1,674,673	1,756,145	1,699,726	1,582,518	0.17%
YoY %	1.92%	-3.07%	-3.32%	-4.64%	3.32%	7.41%	-	-
Horiz. %	101.07%	99.17%	102.31%	105.82%	110.97%	107.41%	100.00%	-
PBT	529,103	511,219	585,382	537,035	656,525	538,899	406,094	4.50%
YoY %	3.50%	-12.67%	9.00%	-18.20%	21.83%	32.70%	-	-
Horiz. %	130.29%	125.89%	144.15%	132.24%	161.67%	132.70%	100.00%	-
Tax	-136,563	-126,602	-147,001	-140,420	-169,606	-90,194	-90,724	7.05%
YoY %	-7.87%	13.88%	-4.69%	17.21%	-88.05%	0.58%	-	-
Horiz. %	150.53%	139.55%	162.03%	154.78%	186.95%	99.42%	100.00%	-
NP	392,540	384,617	438,381	396,615	486,919	448,705	315,370	3.71%
YoY %	2.06%	-12.26%	10.53%	-18.55%	8.52%	42.28%	-	-
Horiz. %	124.47%	121.96%	139.01%	125.76%	154.40%	142.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	392,540	384,617	438,381	396,615	486,919	448,705	315,370	3.71%
YoY %	2.06%	-12.26%	10.53%	-18.55%	8.52%	42.28%	-	-
Horiz. %	124.47%	121.96%	139.01%	125.76%	154.40%	142.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.81%	24.76%	25.11%	26.15%	25.83%	16.74%	22.34%	-
YoY %	4.24%	-1.39%	-3.98%	1.24%	54.30%	-25.07%	-	-
Horiz. %	115.53%	110.83%	112.40%	117.05%	115.62%	74.93%	100.00%	-
Total Cost	1,206,977	1,184,798	1,180,729	1,278,058	1,269,226	1,251,021	1,267,148	-0.80%
YoY %	1.87%	0.34%	-7.62%	0.70%	1.46%	-1.27%	-	-
Horiz. %	95.25%	93.50%	93.18%	100.86%	100.16%	98.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	699,750	544,250	544,250	544,250	621,999	544,250	932,999	-4.67%
YoY %	28.57%	0.00%	0.00%	-12.50%	14.29%	-41.67%	-	-
Horiz. %	75.00%	58.33%	58.33%	58.33%	66.67%	58.33%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Dividend
Div	388,750	380,975	435,399	396,524	482,049	443,174	933,000	-13.57%
YoY %	2.04%	-12.50%	9.80%	-17.74%	8.77%	-52.50%	-	-
Horiz. %	41.67%	40.83%	46.67%	42.50%	51.67%	47.50%	100.00%	-
Div Payout %	99.03%	99.05%	99.32%	99.98%	99.00%	98.77%	295.84%	-
YoY %	-0.02%	-0.27%	-0.66%	0.99%	0.23%	-66.61%	-	-
Horiz. %	33.47%	33.48%	33.57%	33.80%	33.46%	33.39%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Equity
Net Worth	699,750	544,250	544,250	544,250	621,999	544,250	932,999	-4.67%
YoY %	28.57%	0.00%	0.00%	-12.50%	14.29%	-41.67%	-	-
Horiz. %	75.00%	58.33%	58.33%	58.33%	66.67%	58.33%	100.00%	-
NOSH	7,775,000	7,775,000	7,775,000	7,775,000	7,775,000	7,775,000	7,775,000	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Ratio Analysis
NP Margin	24.54%	24.51%	27.08%	23.68%	27.73%	26.40%	19.93%	-
YoY %	0.12%	-9.49%	14.36%	-14.61%	5.04%	32.46%	-	-
Horiz. %	123.13%	122.98%	135.88%	118.82%	139.14%	132.46%	100.00%	-
ROE	56.10%	70.67%	80.55%	72.87%	78.28%	82.44%	33.80%	-
YoY %	-20.62%	-12.27%	10.54%	-6.91%	-5.05%	143.91%	-	-
Horiz. %	165.98%	209.08%	238.31%	215.59%	231.60%	243.91%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Per Share
RPS	20.57	20.19	20.82	21.54	22.59	21.86	20.35	0.17%
YoY %	1.88%	-3.03%	-3.34%	-4.65%	3.34%	7.42%	-	-
Horiz. %	101.08%	99.21%	102.31%	105.85%	111.01%	107.42%	100.00%	-
EPS	5.05	4.95	5.64	5.10	6.26	5.77	4.06	3.70%
YoY %	2.02%	-12.23%	10.59%	-18.53%	8.49%	42.12%	-	-
Horiz. %	124.38%	121.92%	138.92%	125.62%	154.19%	142.12%	100.00%	-
DPS	5.00	4.90	5.60	5.10	6.20	5.70	12.00	-13.57%
YoY %	2.04%	-12.50%	9.80%	-17.74%	8.77%	-52.50%	-	-
Horiz. %	41.67%	40.83%	46.67%	42.50%	51.67%	47.50%	100.00%	-
NAPS	0.09	0.07	0.07	0.07	0.08	0.07	0.12	-4.67%
YoY %	28.57%	0.00%	0.00%	-12.50%	14.29%	-41.67%	-	-
Horiz. %	75.00%	58.33%	58.33%	58.33%	66.67%	58.33%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Adjusted Per Share Value based on latest NOSH - 7,775,000
RPS	13.63	13.38	13.80	14.28	14.97	14.49	13.49	0.17%
YoY %	1.87%	-3.04%	-3.36%	-4.61%	3.31%	7.41%	-	-
Horiz. %	101.04%	99.18%	102.30%	105.86%	110.97%	107.41%	100.00%	-
EPS	3.35	3.28	3.74	3.38	4.15	3.82	2.69	3.72%
YoY %	2.13%	-12.30%	10.65%	-18.55%	8.64%	42.01%	-	-
Horiz. %	124.54%	121.93%	139.03%	125.65%	154.28%	142.01%	100.00%	-
DPS	3.31	3.25	3.71	3.38	4.11	3.78	7.95	-13.58%
YoY %	1.85%	-12.40%	9.76%	-17.76%	8.73%	-52.45%	-	-
Horiz. %	41.64%	40.88%	46.67%	42.52%	51.70%	47.55%	100.00%	-
NAPS	0.0596	0.0464	0.0464	0.0464	0.053	0.0464	0.0795	-4.68%
YoY %	28.45%	0.00%	0.00%	-12.45%	14.22%	-41.64%	-	-
Horiz. %	74.97%	58.36%	58.36%	58.36%	66.67%	58.36%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/18	29/09/17	30/09/16	30/09/15	30/09/14	30/09/13	28/09/12	-
Price	4.82	4.90	4.98	5.55	5.85	4.86	5.28	-
P/RPS	23.43	24.27	23.91	25.77	25.90	22.23	25.94	-1.68%
YoY %	-3.46%	1.51%	-7.22%	-0.50%	16.51%	-14.30%	-	-
Horiz. %	90.32%	93.56%	92.17%	99.34%	99.85%	85.70%	100.00%	-
P/EPS	95.47	99.05	88.32	108.80	93.41	84.21	130.17	-5.03%
YoY %	-3.61%	12.15%	-18.82%	16.48%	10.93%	-35.31%	-	-
Horiz. %	73.34%	76.09%	67.85%	83.58%	71.76%	64.69%	100.00%	-
EY	1.05	1.01	1.13	0.92	1.07	1.19	0.77	5.30%
YoY %	3.96%	-10.62%	22.83%	-14.02%	-10.08%	54.55%	-	-
Horiz. %	136.36%	131.17%	146.75%	119.48%	138.96%	154.55%	100.00%	-
DY	1.04	1.00	1.12	0.92	1.06	1.17	2.27	-12.19%
YoY %	4.00%	-10.71%	21.74%	-13.21%	-9.40%	-48.46%	-	-
Horiz. %	45.81%	44.05%	49.34%	40.53%	46.70%	51.54%	100.00%	-
P/NAPS	53.56	70.00	71.14	79.29	73.13	69.43	44.00	3.32%
YoY %	-23.49%	-1.60%	-10.28%	8.42%	5.33%	57.80%	-	-
Horiz. %	121.73%	159.09%	161.68%	180.20%	166.20%	157.80%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Price Multiplier on Announcement Date
Date	17/10/18	17/10/17	19/10/16	26/10/15	20/10/14	28/10/13	23/10/12	-
Price	4.46	4.89	5.00	5.53	5.93	4.93	5.48	-
P/RPS	21.68	24.23	24.01	25.67	26.25	22.55	26.92	-3.54%
YoY %	-10.52%	0.92%	-6.47%	-2.21%	16.41%	-16.23%	-	-
Horiz. %	80.53%	90.01%	89.19%	95.36%	97.51%	83.77%	100.00%	-
P/EPS	88.34	98.85	88.68	108.41	94.69	85.43	135.10	-6.83%
YoY %	-10.63%	11.47%	-18.20%	14.49%	10.84%	-36.77%	-	-
Horiz. %	65.39%	73.17%	65.64%	80.24%	70.09%	63.23%	100.00%	-
EY	1.13	1.01	1.13	0.92	1.06	1.17	0.74	7.30%
YoY %	11.88%	-10.62%	22.83%	-13.21%	-9.40%	58.11%	-	-
Horiz. %	152.70%	136.49%	152.70%	124.32%	143.24%	158.11%	100.00%	-
DY	1.12	1.00	1.12	0.92	1.05	1.16	2.19	-10.56%
YoY %	12.00%	-10.71%	21.74%	-12.38%	-9.48%	-47.03%	-	-
Horiz. %	51.14%	45.66%	51.14%	42.01%	47.95%	52.97%	100.00%	-
P/NAPS	49.56	69.86	71.43	79.00	74.13	70.43	45.67	1.37%
YoY %	-29.06%	-2.20%	-9.58%	6.57%	5.25%	54.22%	-	-
Horiz. %	108.52%	152.97%	156.40%	172.98%	162.32%	154.22%	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

New IPO: FARM PRICE HOLDINGS BERHAD

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

771

YTLPOWR

YTL POWER INTERNATIONAL BHD

559

MPI

MALAYSIAN PACIFIC INDUSTRIES

525

PTRANS

PERAK TRANSIT BERHAD

521

HLIND

HONG LEONG INDUSTRIES BHD

496

MYEG

MY E.G. SERVICES BHD

480

YTL

YTL CORPORATION BHD

373

CAPITALA

CAPITAL A BERHAD

336

SAPNRG

SAPURA ENERGY BERHAD

255

Daily Stocks

HSI-CVZ

0.175

+0.005

307,435,200

MYEG

0.90

-0.015

208,280,000

HSI-HUS

0.085

-0.005

205,849,100

BPURI

0.07

-0.005

98,691,500

TWL

0.03

0.00

93,541,100

CAPITALA

0.79

+0.055

63,769,500

TOPGLOV

0.88

+0.05

63,163,300

YTL

3.19

+0.16

59,694,300

HSI-HUQ

0.10

-0.015

54,241,800

YTLPOWR

4.79

+0.37

54,165,800

More active Stocks

MPI

29.98

+0.48

47,200

APOLLO

6.92

+0.43

164,800

HUMEIND-LA

3.88

+0.38

9,800

YTLPOWR

4.79

+0.37

54,165,800

CHINHIN

5.30

+0.30

228,700

YTLPOWR-C30

1.76

+0.20

3,000

HSI-CXD

1.27

+0.18

610,000

YTLPOWR-C36

1.00

+0.175

586,200

SYNERGY

1.50

+0.17

4,484,500

YTL

3.19

+0.16

59,694,300

More gainer Stocks

HSI-HS6

0.815

-0.395

300,000

DLADY

33.82

-0.38

19,500

NESTLE

126.90

-0.30

102,400

HSI-HS4

0.245

-0.235

31,200

AIRPORT

9.98

-0.22

4,472,300

HSI-HUZ

0.50

-0.22

50,500

UTDPLT

24.72

-0.18

452,600

HSI-HS3

0.43

-0.175

14,100

KLCC

7.54

-0.17

35,900

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