[CDB] YoY Quarter Result on 31-Mar-2014 [#1]

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Quarter Result
Revenue	1,574,043	1,652,842	1,791,162	1,717,548	1,647,092	1,569,409	1,430,563	1.60%
YoY %	-4.77%	-7.72%	4.29%	4.28%	4.95%	9.71%	-	-
Horiz. %	110.03%	115.54%	125.21%	120.06%	115.14%	109.71%	100.00%	-
PBT	509,762	533,562	626,007	654,537	424,018	405,794	447,153	2.20%
YoY %	-4.46%	-14.77%	-4.36%	54.37%	4.49%	-9.25%	-	-
Horiz. %	114.00%	119.32%	140.00%	146.38%	94.83%	90.75%	100.00%	-
Tax	-136,649	-134,520	-146,789	-169,378	-95,373	-85,159	-115,757	2.80%
YoY %	-1.58%	8.36%	13.34%	-77.60%	-11.99%	26.43%	-	-
Horiz. %	118.05%	116.21%	126.81%	146.32%	82.39%	73.57%	100.00%	-
NP	373,113	399,042	479,218	485,159	328,645	320,635	331,396	1.99%
YoY %	-6.50%	-16.73%	-1.22%	47.62%	2.50%	-3.25%	-	-
Horiz. %	112.59%	120.41%	144.61%	146.40%	99.17%	96.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	373,113	399,042	479,218	485,159	328,645	320,635	331,396	1.99%
YoY %	-6.50%	-16.73%	-1.22%	47.62%	2.50%	-3.25%	-	-
Horiz. %	112.59%	120.41%	144.61%	146.40%	99.17%	96.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.81%	25.21%	23.45%	25.88%	22.49%	20.99%	25.89%	-
YoY %	6.35%	7.51%	-9.39%	15.07%	7.15%	-18.93%	-	-
Horiz. %	103.55%	97.37%	90.58%	99.96%	86.87%	81.07%	100.00%	-
Total Cost	1,200,930	1,253,800	1,311,944	1,232,389	1,318,447	1,248,774	1,099,167	1.48%
YoY %	-4.22%	-4.43%	6.46%	-6.53%	5.58%	13.61%	-	-
Horiz. %	109.26%	114.07%	119.36%	112.12%	119.95%	113.61%	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	388,750	1,245,184	1,345,810	-13.99%
YoY %	0.00%	-12.50%	0.00%	60.00%	-68.78%	-7.48%	-	-
Horiz. %	40.44%	40.44%	46.22%	46.22%	28.89%	92.52%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Dividend
Div	365,424	396,524	474,274	482,049	295,449	459,161	334,507	1.48%
YoY %	-7.84%	-16.39%	-1.61%	63.16%	-35.65%	37.26%	-	-
Horiz. %	109.24%	118.54%	141.78%	144.11%	88.32%	137.26%	100.00%	-
Div Payout %	97.94%	99.37%	98.97%	99.36%	89.90%	143.20%	100.94%	-
YoY %	-1.44%	0.40%	-0.39%	10.52%	-37.22%	41.87%	-	-
Horiz. %	97.03%	98.44%	98.05%	98.43%	89.06%	141.87%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Equity
Net Worth	544,250	544,250	621,999	621,999	388,750	1,245,184	1,345,810	-13.99%
YoY %	0.00%	-12.50%	0.00%	60.00%	-68.78%	-7.48%	-	-
Horiz. %	40.44%	40.44%	46.22%	46.22%	28.89%	92.52%	100.00%	-
NOSH	7,775,000	7,775,000	7,775,000	7,775,000	7,775,000	7,782,403	777,924	46.71%
YoY %	0.00%	0.00%	0.00%	0.00%	-0.10%	900.41%	-	-
Horiz. %	999.45%	999.45%	999.45%	999.45%	999.45%	1,000.41%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Ratio Analysis
NP Margin	23.70%	24.14%	26.75%	28.25%	19.95%	20.43%	23.17%	-
YoY %	-1.82%	-9.76%	-5.31%	41.60%	-2.35%	-11.83%	-	-
Horiz. %	102.29%	104.19%	115.45%	121.92%	86.10%	88.17%	100.00%	-
ROE	68.56%	73.32%	77.04%	78.00%	84.54%	25.75%	24.62%	-
YoY %	-6.49%	-4.83%	-1.23%	-7.74%	228.31%	4.59%	-	-
Horiz. %	278.47%	297.81%	312.92%	316.82%	343.38%	104.59%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Per Share
RPS	20.24	21.26	23.04	22.09	21.18	20.17	183.89	-30.74%
YoY %	-4.80%	-7.73%	4.30%	4.30%	5.01%	-89.03%	-	-
Horiz. %	11.01%	11.56%	12.53%	12.01%	11.52%	10.97%	100.00%	-
EPS	4.80	5.13	6.16	6.24	4.23	4.12	42.60	-30.47%
YoY %	-6.43%	-16.72%	-1.28%	47.52%	2.67%	-90.33%	-	-
Horiz. %	11.27%	12.04%	14.46%	14.65%	9.93%	9.67%	100.00%	-
DPS	4.70	5.10	6.10	6.20	3.80	5.90	43.00	-30.83%
YoY %	-7.84%	-16.39%	-1.61%	63.16%	-35.59%	-86.28%	-	-
Horiz. %	10.93%	11.86%	14.19%	14.42%	8.84%	13.72%	100.00%	-
NAPS	0.07	0.07	0.08	0.08	0.05	0.16	1.73	-41.37%
YoY %	0.00%	-12.50%	0.00%	60.00%	-68.75%	-90.75%	-	-
Horiz. %	4.05%	4.05%	4.62%	4.62%	2.89%	9.25%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Adjusted Per Share Value based on latest NOSH - 7,775,000
RPS	13.42	14.09	15.27	14.64	14.04	13.38	12.19	1.61%
YoY %	-4.76%	-7.73%	4.30%	4.27%	4.93%	9.76%	-	-
Horiz. %	110.09%	115.59%	125.27%	120.10%	115.18%	109.76%	100.00%	-
EPS	3.18	3.40	4.08	4.14	2.80	2.73	2.82	2.02%
YoY %	-6.47%	-16.67%	-1.45%	47.86%	2.56%	-3.19%	-	-
Horiz. %	112.77%	120.57%	144.68%	146.81%	99.29%	96.81%	100.00%	-
DPS	3.11	3.38	4.04	4.11	2.52	3.91	2.85	1.46%
YoY %	-7.99%	-16.34%	-1.70%	63.10%	-35.55%	37.19%	-	-
Horiz. %	109.12%	118.60%	141.75%	144.21%	88.42%	137.19%	100.00%	-
NAPS	0.0464	0.0464	0.053	0.053	0.0331	0.1061	0.1147	-13.98%
YoY %	0.00%	-12.45%	0.00%	60.12%	-68.80%	-7.50%	-	-
Horiz. %	40.45%	40.45%	46.21%	46.21%	28.86%	92.50%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/17	31/03/16	31/03/15	31/03/14	29/03/13	30/03/12	31/03/11	-
Price	5.13	4.94	6.30	5.39	4.63	4.06	2.86	-
P/RPS	25.34	23.24	27.35	24.40	21.86	20.13	1.56	59.07%
YoY %	9.04%	-15.03%	12.09%	11.62%	8.59%	1,190.38%	-	-
Horiz. %	1,624.36%	1,489.74%	1,753.21%	1,564.10%	1,401.28%	1,290.38%	100.00%	-
P/EPS	106.90	96.25	102.21	86.38	109.54	98.54	6.71	58.55%
YoY %	11.06%	-5.83%	18.33%	-21.14%	11.16%	1,368.55%	-	-
Horiz. %	1,593.14%	1,434.43%	1,523.25%	1,287.33%	1,632.49%	1,468.55%	100.00%	-
EY	0.94	1.04	0.98	1.16	0.91	1.01	14.90	-36.87%
YoY %	-9.62%	6.12%	-15.52%	27.47%	-9.90%	-93.22%	-	-
Horiz. %	6.31%	6.98%	6.58%	7.79%	6.11%	6.78%	100.00%	-
DY	0.92	1.03	0.97	1.15	0.82	1.45	15.03	-37.19%
YoY %	-10.68%	6.19%	-15.65%	40.24%	-43.45%	-90.35%	-	-
Horiz. %	6.12%	6.85%	6.45%	7.65%	5.46%	9.65%	100.00%	-
P/NAPS	73.29	70.57	78.75	67.38	92.60	25.38	1.65	88.08%
YoY %	3.85%	-10.39%	16.87%	-27.24%	264.85%	1,438.18%	-	-
Horiz. %	4,441.82%	4,276.97%	4,772.73%	4,083.64%	5,612.12%	1,538.18%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Price Multiplier on Announcement Date
Date	28/04/17	22/04/16	27/04/15	25/04/14	23/04/13	25/04/12	29/04/11	-
Price	5.14	4.68	6.19	5.35	4.64	3.96	2.91	-
P/RPS	25.39	22.01	26.87	24.22	21.90	19.64	1.58	58.78%
YoY %	15.36%	-18.09%	10.94%	10.59%	11.51%	1,143.04%	-	-
Horiz. %	1,606.96%	1,393.04%	1,700.63%	1,532.91%	1,386.08%	1,243.04%	100.00%	-
P/EPS	107.11	91.19	100.43	85.74	109.77	96.12	6.83	58.14%
YoY %	17.46%	-9.20%	17.13%	-21.89%	14.20%	1,307.32%	-	-
Horiz. %	1,568.23%	1,335.14%	1,470.42%	1,255.34%	1,607.17%	1,407.32%	100.00%	-
EY	0.93	1.10	1.00	1.17	0.91	1.04	14.64	-36.80%
YoY %	-15.45%	10.00%	-14.53%	28.57%	-12.50%	-92.90%	-	-
Horiz. %	6.35%	7.51%	6.83%	7.99%	6.22%	7.10%	100.00%	-
DY	0.91	1.09	0.99	1.16	0.82	1.49	14.78	-37.13%
YoY %	-16.51%	10.10%	-14.66%	41.46%	-44.97%	-89.92%	-	-
Horiz. %	6.16%	7.37%	6.70%	7.85%	5.55%	10.08%	100.00%	-
P/NAPS	73.43	66.86	77.38	66.88	92.80	24.75	1.68	87.57%
YoY %	9.83%	-13.60%	15.70%	-27.93%	274.95%	1,373.21%	-	-
Horiz. %	4,370.83%	3,979.76%	4,605.95%	3,980.95%	5,523.81%	1,473.21%	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 15:30:00

TURTLE SYSTEM 20

30 Mins

BUY

2024-04-29 15:30:00

TURTLE SYSTEM 55

30 Mins

BUY

2024-04-29 12:00:00

ADX

30 Mins

BUY

2024-04-29 11:30:00

EMA 5

5 Mins

BUY

2024-04-29 10:35:00

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

OPENSYS

OPENSYS (M) BHD

822

YTLPOWR

YTL POWER INTERNATIONAL BHD

565

MPI

MALAYSIAN PACIFIC INDUSTRIES

551

PTRANS

PERAK TRANSIT BERHAD

539

HLIND

HONG LEONG INDUSTRIES BHD

515

MYEG

MY E.G. SERVICES BHD

456

YTL

YTL CORPORATION BHD

365

CAPITALA

CAPITAL A BERHAD

336

SAPNRG

SAPURA ENERGY BERHAD

252

Daily Stocks

HSI-CVZ

0.175

+0.005

304,966,300

HSI-HUS

0.085

-0.005

205,546,100

MYEG

0.90

-0.015

169,930,200

BPURI

0.075

0.00

95,392,600

TWL

0.03

0.00

93,378,400

CAPITALA

0.78

+0.045

59,213,200

TOPGLOV

0.88

+0.05

54,968,600

YTL

3.18

+0.15

50,203,600

HSI-HUQ

0.10

-0.015

50,126,700

YTLPOWR

4.78

+0.36

48,941,300

More active Stocks

MPI

29.96

+0.46

21,700

APOLLO

6.90

+0.41

150,300

HUMEIND-LA

3.90

+0.40

8,700

YTLPOWR

4.78

+0.36

48,941,300

CHINHIN

5.21

+0.21

176,100

YTLPOWR-C30

1.76

+0.20

3,000

HSI-CXD

1.27

+0.18

610,000

YTLPOWR-C36

1.00

+0.175

567,200

PBA

1.99

+0.17

3,297,100

YTL

3.18

+0.15

50,203,600

More gainer Stocks

DLADY

33.80

-0.40

17,900

HSI-HS6

0.815

-0.395

300,000

NESTLE

126.90

-0.30

77,100

HSI-HS4

0.245

-0.235

31,200

AIRPORT

9.98

-0.22

2,861,800

HSI-HUZ

0.50

-0.22

50,500

HSI-HS3

0.425

-0.18

8,800

KLCC

7.54

-0.17

31,200

MALPAC

0.905

-0.125

5,000

UTDPLT

24.78

-0.12

419,300

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