[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

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos