[CDB] YoY Quarter Result on 31-Mar-2013 [#1]

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Quarter Result
Revenue	1,652,842	1,791,162	1,717,548	1,647,092	1,569,409	1,430,563	1,290,358	4.20%
YoY %	-7.72%	4.29%	4.28%	4.95%	9.71%	10.87%	-	-
Horiz. %	128.09%	138.81%	133.11%	127.65%	121.63%	110.87%	100.00%	-
PBT	533,562	626,007	654,537	424,018	405,794	447,153	378,502	5.88%
YoY %	-14.77%	-4.36%	54.37%	4.49%	-9.25%	18.14%	-	-
Horiz. %	140.97%	165.39%	172.93%	112.03%	107.21%	118.14%	100.00%	-
Tax	-134,520	-146,789	-169,378	-95,373	-85,159	-115,757	-100,246	5.01%
YoY %	8.36%	13.34%	-77.60%	-11.99%	26.43%	-15.47%	-	-
Horiz. %	134.19%	146.43%	168.96%	95.14%	84.95%	115.47%	100.00%	-
NP	399,042	479,218	485,159	328,645	320,635	331,396	278,256	6.18%
YoY %	-16.73%	-1.22%	47.62%	2.50%	-3.25%	19.10%	-	-
Horiz. %	143.41%	172.22%	174.36%	118.11%	115.23%	119.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	399,042	479,218	485,159	328,645	320,635	331,396	278,256	6.18%
YoY %	-16.73%	-1.22%	47.62%	2.50%	-3.25%	19.10%	-	-
Horiz. %	143.41%	172.22%	174.36%	118.11%	115.23%	119.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.21%	23.45%	25.88%	22.49%	20.99%	25.89%	26.48%	-
YoY %	7.51%	-9.39%	15.07%	7.15%	-18.93%	-2.23%	-	-
Horiz. %	95.20%	88.56%	97.73%	84.93%	79.27%	97.77%	100.00%	-
Total Cost	1,253,800	1,311,944	1,232,389	1,318,447	1,248,774	1,099,167	1,012,102	3.63%
YoY %	-4.43%	6.46%	-6.53%	5.58%	13.61%	8.60%	-	-
Horiz. %	123.88%	129.63%	121.77%	130.27%	123.38%	108.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	544,250	621,999	621,999	388,750	1,245,184	1,345,810	1,375,734	-14.30%
YoY %	-12.50%	0.00%	60.00%	-68.78%	-7.48%	-2.18%	-	-
Horiz. %	39.56%	45.21%	45.21%	28.26%	90.51%	97.82%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Dividend
Div	396,524	474,274	482,049	295,449	459,161	334,507	272,037	6.47%
YoY %	-16.39%	-1.61%	63.16%	-35.65%	37.26%	22.96%	-	-
Horiz. %	145.76%	174.34%	177.20%	108.61%	168.79%	122.96%	100.00%	-
Div Payout %	99.37%	98.97%	99.36%	89.90%	143.20%	100.94%	97.77%	-
YoY %	0.40%	-0.39%	10.52%	-37.22%	41.87%	3.24%	-	-
Horiz. %	101.64%	101.23%	101.63%	91.95%	146.47%	103.24%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Equity
Net Worth	544,250	621,999	621,999	388,750	1,245,184	1,345,810	1,375,734	-14.30%
YoY %	-12.50%	0.00%	60.00%	-68.78%	-7.48%	-2.18%	-	-
Horiz. %	39.56%	45.21%	45.21%	28.26%	90.51%	97.82%	100.00%	-
NOSH	7,775,000	7,775,000	7,775,000	7,775,000	7,782,403	777,924	777,251	46.73%
YoY %	0.00%	0.00%	0.00%	-0.10%	900.41%	0.09%	-	-
Horiz. %	1,000.32%	1,000.32%	1,000.32%	1,000.32%	1,001.27%	100.09%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Ratio Analysis
NP Margin	24.14%	26.75%	28.25%	19.95%	20.43%	23.17%	21.56%	-
YoY %	-9.76%	-5.31%	41.60%	-2.35%	-11.83%	7.47%	-	-
Horiz. %	111.97%	124.07%	131.03%	92.53%	94.76%	107.47%	100.00%	-
ROE	73.32%	77.04%	78.00%	84.54%	25.75%	24.62%	20.23%	-
YoY %	-4.83%	-1.23%	-7.74%	228.31%	4.59%	21.70%	-	-
Horiz. %	362.43%	380.82%	385.57%	417.89%	127.29%	121.70%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Per Share
RPS	21.26	23.04	22.09	21.18	20.17	183.89	166.02	-28.98%
YoY %	-7.73%	4.30%	4.30%	5.01%	-89.03%	10.76%	-	-
Horiz. %	12.81%	13.88%	13.31%	12.76%	12.15%	110.76%	100.00%	-
EPS	5.13	6.16	6.24	4.23	4.12	42.60	35.80	-27.63%
YoY %	-16.72%	-1.28%	47.52%	2.67%	-90.33%	18.99%	-	-
Horiz. %	14.33%	17.21%	17.43%	11.82%	11.51%	118.99%	100.00%	-
DPS	5.10	6.10	6.20	3.80	5.90	43.00	35.00	-27.43%
YoY %	-16.39%	-1.61%	63.16%	-35.59%	-86.28%	22.86%	-	-
Horiz. %	14.57%	17.43%	17.71%	10.86%	16.86%	122.86%	100.00%	-
NAPS	0.07	0.08	0.08	0.05	0.16	1.73	1.77	-41.60%
YoY %	-12.50%	0.00%	60.00%	-68.75%	-90.75%	-2.26%	-	-
Horiz. %	3.95%	4.52%	4.52%	2.82%	9.04%	97.74%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Adjusted Per Share Value based on latest NOSH - 7,775,000
RPS	14.09	15.27	14.64	14.04	13.38	12.19	11.00	4.20%
YoY %	-7.73%	4.30%	4.27%	4.93%	9.76%	10.82%	-	-
Horiz. %	128.09%	138.82%	133.09%	127.64%	121.64%	110.82%	100.00%	-
EPS	3.40	4.08	4.14	2.80	2.73	2.82	2.37	6.19%
YoY %	-16.67%	-1.45%	47.86%	2.56%	-3.19%	18.99%	-	-
Horiz. %	143.46%	172.15%	174.68%	118.14%	115.19%	118.99%	100.00%	-
DPS	3.38	4.04	4.11	2.52	3.91	2.85	2.32	6.46%
YoY %	-16.34%	-1.70%	63.10%	-35.55%	37.19%	22.84%	-	-
Horiz. %	145.69%	174.14%	177.16%	108.62%	168.53%	122.84%	100.00%	-
NAPS	0.0464	0.053	0.053	0.0331	0.1061	0.1147	0.1173	-14.30%
YoY %	-12.45%	0.00%	60.12%	-68.80%	-7.50%	-2.22%	-	-
Horiz. %	39.56%	45.18%	45.18%	28.22%	90.45%	97.78%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/16	31/03/15	31/03/14	29/03/13	30/03/12	31/03/11	31/03/10	-
Price	4.94	6.30	5.39	4.63	4.06	2.86	2.26	-
P/RPS	23.24	27.35	24.40	21.86	20.13	1.56	1.36	60.42%
YoY %	-15.03%	12.09%	11.62%	8.59%	1,190.38%	14.71%	-	-
Horiz. %	1,708.82%	2,011.03%	1,794.12%	1,607.35%	1,480.15%	114.71%	100.00%	-
P/EPS	96.25	102.21	86.38	109.54	98.54	6.71	6.31	57.41%
YoY %	-5.83%	18.33%	-21.14%	11.16%	1,368.55%	6.34%	-	-
Horiz. %	1,525.36%	1,619.81%	1,368.94%	1,735.97%	1,561.65%	106.34%	100.00%	-
EY	1.04	0.98	1.16	0.91	1.01	14.90	15.84	-36.45%
YoY %	6.12%	-15.52%	27.47%	-9.90%	-93.22%	-5.93%	-	-
Horiz. %	6.57%	6.19%	7.32%	5.74%	6.38%	94.07%	100.00%	-
DY	1.03	0.97	1.15	0.82	1.45	15.03	15.49	-36.32%
YoY %	6.19%	-15.65%	40.24%	-43.45%	-90.35%	-2.97%	-	-
Horiz. %	6.65%	6.26%	7.42%	5.29%	9.36%	97.03%	100.00%	-
P/NAPS	70.57	78.75	67.38	92.60	25.38	1.65	1.28	94.97%
YoY %	-10.39%	16.87%	-27.24%	264.85%	1,438.18%	28.91%	-	-
Horiz. %	5,513.28%	6,152.34%	5,264.06%	7,234.38%	1,982.81%	128.91%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Price Multiplier on Announcement Date
Date	22/04/16	27/04/15	25/04/14	23/04/13	25/04/12	29/04/11	04/05/10	-
Price	4.68	6.19	5.35	4.64	3.96	2.91	2.27	-
P/RPS	22.01	26.87	24.22	21.90	19.64	1.58	1.37	58.78%
YoY %	-18.09%	10.94%	10.59%	11.51%	1,143.04%	15.33%	-	-
Horiz. %	1,606.57%	1,961.31%	1,767.88%	1,598.54%	1,433.58%	115.33%	100.00%	-
P/EPS	91.19	100.43	85.74	109.77	96.12	6.83	6.34	55.88%
YoY %	-9.20%	17.13%	-21.89%	14.20%	1,307.32%	7.73%	-	-
Horiz. %	1,438.33%	1,584.07%	1,352.37%	1,731.39%	1,516.09%	107.73%	100.00%	-
EY	1.10	1.00	1.17	0.91	1.04	14.64	15.77	-35.81%
YoY %	10.00%	-14.53%	28.57%	-12.50%	-92.90%	-7.17%	-	-
Horiz. %	6.98%	6.34%	7.42%	5.77%	6.59%	92.83%	100.00%	-
DY	1.09	0.99	1.16	0.82	1.49	14.78	15.42	-35.67%
YoY %	10.10%	-14.66%	41.46%	-44.97%	-89.92%	-4.15%	-	-
Horiz. %	7.07%	6.42%	7.52%	5.32%	9.66%	95.85%	100.00%	-
P/NAPS	66.86	77.38	66.88	92.80	24.75	1.68	1.28	93.22%
YoY %	-13.60%	15.70%	-27.93%	274.95%	1,373.21%	31.25%	-	-
Horiz. %	5,223.44%	6,045.31%	5,225.00%	7,250.00%	1,933.59%	131.25%	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

Get Your NVDA Share by Opening a Moomoo Account*!

Latest Videos

New IPO: KAWAN RENERGY BERHAD

MQ Trader

MQ Trading Signals

2024-05-08 16:50:00

ADX

5 Mins

BUY

2024-05-08 16:30:00

EMA 5

30 Mins

BUY

2024-05-08 16:20:00

EMA 5

5 Mins

SELL

2024-05-08 16:20:00

EMA 5

10 Mins

SELL

2024-05-08 16:15:00

ADX

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

YTLPOWR

YTL POWER INTERNATIONAL BHD

388

MYEG

MY E.G. SERVICES BHD

385

MPI

MALAYSIAN PACIFIC INDUSTRIES

361

HLIND

HONG LEONG INDUSTRIES BHD

354

PTRANS

PERAK TRANSIT BERHAD

352

CAPITALA

CAPITAL A BERHAD

314

RANHILL

RANHILL UTILITIES BERHAD

277

DNEX

DAGANG NEXCHANGE BERHAD

276

PBBANK

PUBLIC BANK BHD

264

Daily Stocks

BCMALL

0.015

+0.005

545,486,100

HSI-CXG

0.135

-0.03

309,672,900

MYEG

0.985

+0.065

223,463,000

HSI-HUT

0.23

+0.02

147,514,200

INIX-OR

0.02

0.00

141,839,900

TECHNAX

0.01

0.00

134,340,900

TWL

0.03

+0.005

94,638,100

0.115

+0.005

94,373,900

HSI-HS2

0.135

+0.02

84,629,500

CLASSITA

0.04

-0.005

79,399,900

More active Stocks

MNRB

2.32

+0.52

17,145,200

F&N

32.50

+0.30

381,600

MNRB-CA

0.545

+0.245

2,809,800

LPI

12.28

+0.20

98,900

AYER

7.18

+0.17

4,200

APOLLO

7.08

+0.15

27,000

SIMEPLT

4.62

+0.14

8,358,100

BURSA

7.91

+0.14

4,029,000

SCIENTX

4.42

+0.14

2,374,400

MNRB-CB

0.24

+0.14

1,214,200

More gainer Stocks

DLADY

33.28

-1.02

57,300

AJI

19.10

-0.44

437,100

PCHEM-C95

0.09

-0.25

119,000

IDEAL

3.40

-0.24

1,400

LEBTECH

0.605

-0.185

600

ORIENT

6.97

-0.18

1,220,900

PANAMY

19.30

-0.16

77,900

ATECH

2.89

-0.12

568,800

KUAISHO-C17

0.08

-0.12

58,800

DUFU

2.20

-0.11

6,681,000

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