[CDB] YoY Quarter Result on 31-Mar-2019 [#1]

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Quarter Result
Revenue	1,521,716	1,550,222	1,560,250	1,508,507	1,634,531	1,574,043	1,652,842	-1.36%
YoY %	-1.84%	-0.64%	3.43%	-7.71%	3.84%	-4.77%	-	-
Horiz. %	92.07%	93.79%	94.40%	91.27%	98.89%	95.23%	100.00%	-
PBT	374,384	358,548	435,420	452,572	515,018	509,762	533,562	-5.73%
YoY %	4.42%	-17.65%	-3.79%	-12.13%	1.03%	-4.46%	-	-
Horiz. %	70.17%	67.20%	81.61%	84.82%	96.52%	95.54%	100.00%	-
Tax	-138,235	-93,721	-103,422	-111,070	-128,907	-136,649	-134,520	0.45%
YoY %	-47.50%	9.38%	6.89%	13.84%	5.67%	-1.58%	-	-
Horiz. %	102.76%	69.67%	76.88%	82.57%	95.83%	101.58%	100.00%	-
NP	236,149	264,827	331,998	341,502	386,111	373,113	399,042	-8.36%
YoY %	-10.83%	-20.23%	-2.78%	-11.55%	3.48%	-6.50%	-	-
Horiz. %	59.18%	66.37%	83.20%	85.58%	96.76%	93.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	236,149	264,827	331,998	341,502	386,111	373,113	399,042	-8.36%
YoY %	-10.83%	-20.23%	-2.78%	-11.55%	3.48%	-6.50%	-	-
Horiz. %	59.18%	66.37%	83.20%	85.58%	96.76%	93.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	36.92%	26.14%	23.75%	24.54%	25.03%	26.81%	25.21%	-
YoY %	41.24%	10.06%	-3.22%	-1.96%	-6.64%	6.35%	-	-
Horiz. %	146.45%	103.69%	94.21%	97.34%	99.29%	106.35%	100.00%	-
Total Cost	1,285,567	1,285,395	1,228,252	1,167,005	1,248,420	1,200,930	1,253,800	0.41%
YoY %	0.01%	4.65%	5.25%	-6.52%	3.95%	-4.22%	-	-
Horiz. %	102.53%	102.52%	97.96%	93.08%	99.57%	95.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	544,250	621,999	621,999	621,999	699,750	544,250	544,250	0.00%
YoY %	-12.50%	0.00%	0.00%	-11.11%	28.57%	0.00%	-	-
Horiz. %	100.00%	114.29%	114.29%	114.29%	128.57%	100.00%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Dividend
Div	225,475	264,350	326,549	334,325	380,975	365,424	396,524	-8.97%
YoY %	-14.71%	-19.05%	-2.33%	-12.24%	4.26%	-7.84%	-	-
Horiz. %	56.86%	66.67%	82.35%	84.31%	96.08%	92.16%	100.00%	-
Div Payout %	95.48%	99.82%	98.36%	97.90%	98.67%	97.94%	99.37%	-
YoY %	-4.35%	1.48%	0.47%	-0.78%	0.75%	-1.44%	-	-
Horiz. %	96.09%	100.45%	98.98%	98.52%	99.30%	98.56%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Equity
Net Worth	544,250	621,999	621,999	621,999	699,750	544,250	544,250	0.00%
YoY %	-12.50%	0.00%	0.00%	-11.11%	28.57%	0.00%	-	-
Horiz. %	100.00%	114.29%	114.29%	114.29%	128.57%	100.00%	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%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Ratio Analysis
NP Margin	15.52%	17.08%	21.28%	22.64%	23.62%	23.70%	24.14%	-
YoY %	-9.13%	-19.74%	-6.01%	-4.15%	-0.34%	-1.82%	-	-
Horiz. %	64.29%	70.75%	88.15%	93.79%	97.85%	98.18%	100.00%	-
ROE	43.39%	42.58%	53.38%	54.90%	55.18%	68.56%	73.32%	-
YoY %	1.90%	-20.23%	-2.77%	-0.51%	-19.52%	-6.49%	-	-
Horiz. %	59.18%	58.07%	72.80%	74.88%	75.26%	93.51%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Per Share
RPS	19.57	19.94	20.07	19.40	21.02	20.24	21.26	-1.37%
YoY %	-1.86%	-0.65%	3.45%	-7.71%	3.85%	-4.80%	-	-
Horiz. %	92.05%	93.79%	94.40%	91.25%	98.87%	95.20%	100.00%	-
EPS	3.04	3.41	4.27	4.39	4.97	4.80	5.13	-8.34%
YoY %	-10.85%	-20.14%	-2.73%	-11.67%	3.54%	-6.43%	-	-
Horiz. %	59.26%	66.47%	83.24%	85.58%	96.88%	93.57%	100.00%	-
DPS	2.90	3.40	4.20	4.30	4.90	4.70	5.10	-8.97%
YoY %	-14.71%	-19.05%	-2.33%	-12.24%	4.26%	-7.84%	-	-
Horiz. %	56.86%	66.67%	82.35%	84.31%	96.08%	92.16%	100.00%	-
NAPS	0.07	0.08	0.08	0.08	0.09	0.07	0.07	0.00%
YoY %	-12.50%	0.00%	0.00%	-11.11%	28.57%	0.00%	-	-
Horiz. %	100.00%	114.29%	114.29%	114.29%	128.57%	100.00%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Adjusted Per Share Value based on latest NOSH - 7,775,000
RPS	12.97	13.21	13.30	12.86	13.93	13.42	14.09	-1.37%
YoY %	-1.82%	-0.68%	3.42%	-7.68%	3.80%	-4.76%	-	-
Horiz. %	92.05%	93.75%	94.39%	91.27%	98.86%	95.24%	100.00%	-
EPS	2.01	2.26	2.83	2.91	3.29	3.18	3.40	-8.38%
YoY %	-11.06%	-20.14%	-2.75%	-11.55%	3.46%	-6.47%	-	-
Horiz. %	59.12%	66.47%	83.24%	85.59%	96.76%	93.53%	100.00%	-
DPS	1.92	2.25	2.78	2.85	3.25	3.11	3.38	-8.99%
YoY %	-14.67%	-19.06%	-2.46%	-12.31%	4.50%	-7.99%	-	-
Horiz. %	56.80%	66.57%	82.25%	84.32%	96.15%	92.01%	100.00%	-
NAPS	0.0464	0.053	0.053	0.053	0.0596	0.0464	0.0464	0.00%
YoY %	-12.45%	0.00%	0.00%	-11.07%	28.45%	0.00%	-	-
Horiz. %	100.00%	114.22%	114.22%	114.22%	128.45%	100.00%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/22	31/03/21	31/03/20	29/03/19	30/03/18	31/03/17	31/03/16	-
Price	3.90	3.64	4.35	4.55	4.64	5.13	4.94	-
P/RPS	19.93	18.26	21.68	23.45	22.07	25.34	23.24	-2.52%
YoY %	9.15%	-15.77%	-7.55%	6.25%	-12.90%	9.04%	-	-
Horiz. %	85.76%	78.57%	93.29%	100.90%	94.97%	109.04%	100.00%	-
P/EPS	128.40	106.87	101.87	103.59	93.43	106.90	96.25	4.91%
YoY %	20.15%	4.91%	-1.66%	10.87%	-12.60%	11.06%	-	-
Horiz. %	133.40%	111.03%	105.84%	107.63%	97.07%	111.06%	100.00%	-
EY	0.78	0.94	0.98	0.97	1.07	0.94	1.04	-4.67%
YoY %	-17.02%	-4.08%	1.03%	-9.35%	13.83%	-9.62%	-	-
Horiz. %	75.00%	90.38%	94.23%	93.27%	102.88%	90.38%	100.00%	-
DY	0.74	0.93	0.97	0.95	1.06	0.92	1.03	-5.35%
YoY %	-20.43%	-4.12%	2.11%	-10.38%	15.22%	-10.68%	-	-
Horiz. %	71.84%	90.29%	94.17%	92.23%	102.91%	89.32%	100.00%	-
P/NAPS	55.71	45.50	54.38	56.88	51.56	73.29	70.57	-3.86%
YoY %	22.44%	-16.33%	-4.40%	10.32%	-29.65%	3.85%	-	-
Horiz. %	78.94%	64.47%	77.06%	80.60%	73.06%	103.85%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Price Multiplier on Announcement Date
Date	29/04/22	23/04/21	23/04/20	22/04/19	13/04/18	28/04/17	22/04/16	-
Price	3.82	4.19	4.50	4.53	4.48	5.14	4.68	-
P/RPS	19.52	21.01	22.42	23.35	21.31	25.39	22.01	-1.98%
YoY %	-7.09%	-6.29%	-3.98%	9.57%	-16.07%	15.36%	-	-
Horiz. %	88.69%	95.46%	101.86%	106.09%	96.82%	115.36%	100.00%	-
P/EPS	125.77	123.01	105.38	103.13	90.21	107.11	91.19	5.50%
YoY %	2.24%	16.73%	2.18%	14.32%	-15.78%	17.46%	-	-
Horiz. %	137.92%	134.89%	115.56%	113.09%	98.93%	117.46%	100.00%	-
EY	0.80	0.81	0.95	0.97	1.11	0.93	1.10	-5.16%
YoY %	-1.23%	-14.74%	-2.06%	-12.61%	19.35%	-15.45%	-	-
Horiz. %	72.73%	73.64%	86.36%	88.18%	100.91%	84.55%	100.00%	-
DY	0.76	0.81	0.93	0.95	1.09	0.91	1.09	-5.83%
YoY %	-6.17%	-12.90%	-2.11%	-12.84%	19.78%	-16.51%	-	-
Horiz. %	69.72%	74.31%	85.32%	87.16%	100.00%	83.49%	100.00%	-
P/NAPS	54.57	52.38	56.25	56.63	49.78	73.43	66.86	-3.32%
YoY %	4.18%	-6.88%	-0.67%	13.76%	-32.21%	9.83%	-	-
Horiz. %	81.62%	78.34%	84.13%	84.70%	74.45%	109.83%	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

MQ Market Updates - 30 April 2024

MQ Trader

MQ Trading Signals

2024-05-02 16:20:00

VOLUME BREAKOUT

5 Mins

BUY

2024-05-02 16:00:00

EMA 5

10 Mins

BUY

2024-05-02 15:55:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-05-02 15:50:00

EMA 5

10 Mins

SELL

2024-05-02 15:40:00

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 >

TASCO

TASCO BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

349

MPI

MALAYSIAN PACIFIC INDUSTRIES

339

HLIND

HONG LEONG INDUSTRIES BHD

335

YTLPOWR

YTL POWER INTERNATIONAL BHD

287

MYEG

MY E.G. SERVICES BHD

248

CAPITALA

CAPITAL A BERHAD

212

PBBANK

PUBLIC BANK BHD

188

YTL

YTL CORPORATION BHD

171

MAYBANK

MALAYAN BANKING BHD

167

Daily Stocks

HSI-CVZ

0.225

+0.055

247,809,200

HSI-HUF

0.045

-0.04

227,634,400

MYEG

0.91

-0.025

85,422,300

ICONIC-WA

0.045

0.00

79,118,700

HSI-HUN

0.13

-0.05

74,499,500

HSI-HUQ

0.06

-0.035

67,596,500

BPURI

0.07

-0.005

56,343,300

TOPGLOV

0.865

-0.015

48,615,000

HSI-HS2

0.155

-0.065

46,767,700

VELESTO

0.26

-0.01

44,664,000

More active Stocks

DLADY

33.70

+0.84

25,000

NESTLE

127.90

+0.70

141,500

GESHEN

4.25

+0.36

566,700

ARKA

1.81

+0.33

129,500

AJI

19.74

+0.32

46,700

HSI-CXJ

0.50

+0.31

10,000

LPI

12.30

+0.30

247,900

ATECH

3.00

+0.24

4,482,400

ALLIANZ

21.28

+0.24

56,700

CVIEW

1.51

+0.23

269,300

More gainer Stocks

HSI-HUY

0.96

-0.39

4,500

KOMARK-WD

0.025

-0.155

3,100

HSI-HS6

0.67

-0.14

1,400

CRESNDO

3.47

-0.13

636,900

KUAISHO-C17

0.08

-0.12

58,800

PGF-PA

0.95

-0.12

10,000

SHH

1.16

-0.12

200

BAUTO-C39

0.04

-0.11

213,000

HIBISCS

2.62

-0.10

5,204,600

UWC

2.98

-0.10

2,313,300

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