[CDB] YoY TTM Result on 30-Jun-2021 [#2]

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
TTM Result
Revenue	10,015,693	6,227,563	6,308,713	6,252,856	6,331,464	6,466,821	6,415,357	7.70%
YoY %	60.83%	-1.29%	0.89%	-1.24%	-2.09%	0.80%	-	-
Horiz. %	156.12%	97.07%	98.34%	97.47%	98.69%	100.80%	100.00%	-
PBT	1,410,511	1,520,019	1,540,650	1,762,169	1,990,312	2,024,347	2,121,960	-6.57%
YoY %	-7.20%	-1.34%	-12.57%	-11.46%	-1.68%	-4.60%	-	-
Horiz. %	66.47%	71.63%	72.61%	83.04%	93.80%	95.40%	100.00%	-
Tax	-434,354	-446,462	-394,974	-443,165	-485,994	-509,200	-576,951	-4.61%
YoY %	2.71%	-13.04%	10.87%	8.81%	4.56%	11.74%	-	-
Horiz. %	75.28%	77.38%	68.46%	76.81%	84.23%	88.26%	100.00%	-
NP	976,157	1,073,557	1,145,676	1,319,004	1,504,318	1,515,147	1,545,009	-7.36%
YoY %	-9.07%	-6.29%	-13.14%	-12.32%	-0.71%	-1.93%	-	-
Horiz. %	63.18%	69.49%	74.15%	85.37%	97.37%	98.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	968,741	1,073,557	1,145,676	1,319,004	1,504,318	1,515,147	1,545,009	-7.48%
YoY %	-9.76%	-6.29%	-13.14%	-12.32%	-0.71%	-1.93%	-	-
Horiz. %	62.70%	69.49%	74.15%	85.37%	97.37%	98.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.79%	29.37%	25.64%	25.15%	24.42%	25.15%	27.19%	-
YoY %	4.83%	14.55%	1.95%	2.99%	-2.90%	-7.50%	-	-
Horiz. %	113.24%	108.02%	94.30%	92.50%	89.81%	92.50%	100.00%	-
Total Cost	9,039,536	5,154,006	5,163,037	4,933,852	4,827,146	4,951,674	4,870,348	10.85%
YoY %	75.39%	-0.17%	4.65%	2.21%	-2.51%	1.67%	-	-
Horiz. %	185.60%	105.82%	106.01%	101.30%	99.11%	101.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	16,189,480	544,250	621,999	621,999	699,750	699,750	544,250	75.97%
YoY %	2,874.64%	-12.50%	0.00%	-11.11%	0.00%	28.57%	-	-
Horiz. %	2,974.64%	100.00%	114.29%	114.29%	128.57%	128.57%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Dividend
Div	1,298,853	1,057,400	1,142,924	1,306,199	1,485,025	1,500,575	1,531,674	-2.70%
YoY %	22.83%	-7.48%	-12.50%	-12.04%	-1.04%	-2.03%	-	-
Horiz. %	84.80%	69.04%	74.62%	85.28%	96.95%	97.97%	100.00%	-
Div Payout %	134.08%	98.50%	99.76%	99.03%	98.72%	99.04%	99.14%	-
YoY %	36.12%	-1.26%	0.74%	0.31%	-0.32%	-0.10%	-	-
Horiz. %	135.24%	99.35%	100.63%	99.89%	99.58%	99.90%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Equity
Net Worth	16,189,480	544,250	621,999	621,999	699,750	699,750	544,250	75.97%
YoY %	2,874.64%	-12.50%	0.00%	-11.11%	0.00%	28.57%	-	-
Horiz. %	2,974.64%	100.00%	114.29%	114.29%	128.57%	128.57%	100.00%	-
NOSH	11,731,507	7,775,000	7,775,000	7,775,000	7,775,000	7,775,000	7,775,000	7.09%
YoY %	50.89%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	150.89%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Ratio Analysis
NP Margin	9.75%	17.24%	18.16%	21.09%	23.76%	23.43%	24.08%	-
YoY %	-43.45%	-5.07%	-13.89%	-11.24%	1.41%	-2.70%	-	-
Horiz. %	40.49%	71.59%	75.42%	87.58%	98.67%	97.30%	100.00%	-
ROE	5.98%	197.25%	184.19%	212.06%	214.98%	216.53%	283.88%	-
YoY %	-96.97%	7.09%	-13.14%	-1.36%	-0.72%	-23.72%	-	-
Horiz. %	2.11%	69.48%	64.88%	74.70%	75.73%	76.28%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Per Share
RPS	85.37	80.10	81.14	80.42	81.43	83.17	82.51	0.56%
YoY %	6.58%	-1.28%	0.90%	-1.24%	-2.09%	0.80%	-	-
Horiz. %	103.47%	97.08%	98.34%	97.47%	98.69%	100.80%	100.00%	-
EPS	8.26	13.81	14.74	16.96	19.35	19.49	19.87	-13.60%
YoY %	-40.19%	-6.31%	-13.09%	-12.35%	-0.72%	-1.91%	-	-
Horiz. %	41.57%	69.50%	74.18%	85.35%	97.38%	98.09%	100.00%	-
DPS	11.07	13.60	14.70	16.80	19.10	19.30	19.70	-9.15%
YoY %	-18.60%	-7.48%	-12.50%	-12.04%	-1.04%	-2.03%	-	-
Horiz. %	56.19%	69.04%	74.62%	85.28%	96.95%	97.97%	100.00%	-
NAPS	1.38	0.07	0.08	0.08	0.09	0.09	0.07	64.32%
YoY %	1,871.43%	-12.50%	0.00%	-11.11%	0.00%	28.57%	-	-
Horiz. %	1,971.43%	100.00%	114.29%	114.29%	128.57%	128.57%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Adjusted Per Share Value based on latest NOSH - 7,775,000
RPS	85.37	53.08	53.78	53.30	53.97	55.12	54.68	7.70%
YoY %	60.83%	-1.30%	0.90%	-1.24%	-2.09%	0.80%	-	-
Horiz. %	156.13%	97.07%	98.35%	97.48%	98.70%	100.80%	100.00%	-
EPS	8.26	9.15	9.77	11.24	12.82	12.92	13.17	-7.47%
YoY %	-9.73%	-6.35%	-13.08%	-12.32%	-0.77%	-1.90%	-	-
Horiz. %	62.72%	69.48%	74.18%	85.35%	97.34%	98.10%	100.00%	-
DPS	11.07	9.01	9.74	11.13	12.66	12.79	13.06	-2.71%
YoY %	22.86%	-7.49%	-12.49%	-12.09%	-1.02%	-2.07%	-	-
Horiz. %	84.76%	68.99%	74.58%	85.22%	96.94%	97.93%	100.00%	-
NAPS	1.38	0.0464	0.053	0.053	0.0596	0.0596	0.0464	75.97%
YoY %	2,874.14%	-12.45%	0.00%	-11.07%	0.00%	28.45%	-	-
Horiz. %	2,974.14%	100.00%	114.22%	114.22%	128.45%	128.45%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/23	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	-
Price	4.11	3.50	4.13	4.31	5.05	4.15	5.00	-
P/RPS	4.81	4.37	5.09	5.36	6.20	4.99	6.06	-3.77%
YoY %	10.07%	-14.15%	-5.04%	-13.55%	24.25%	-17.66%	-	-
Horiz. %	79.37%	72.11%	83.99%	88.45%	102.31%	82.34%	100.00%	-
P/EPS	49.77	25.35	28.03	25.41	26.10	21.30	25.16	12.03%
YoY %	96.33%	-9.56%	10.31%	-2.64%	22.54%	-15.34%	-	-
Horiz. %	197.81%	100.76%	111.41%	100.99%	103.74%	84.66%	100.00%	-
EY	2.01	3.95	3.57	3.94	3.83	4.70	3.97	-10.71%
YoY %	-49.11%	10.64%	-9.39%	2.87%	-18.51%	18.39%	-	-
Horiz. %	50.63%	99.50%	89.92%	99.24%	96.47%	118.39%	100.00%	-
DY	2.69	3.89	3.56	3.90	3.78	4.65	3.94	-6.15%
YoY %	-30.85%	9.27%	-8.72%	3.17%	-18.71%	18.02%	-	-
Horiz. %	68.27%	98.73%	90.36%	98.98%	95.94%	118.02%	100.00%	-
P/NAPS	2.98	50.00	51.63	53.88	56.11	46.11	71.43	-41.09%
YoY %	-94.04%	-3.16%	-4.18%	-3.97%	21.69%	-35.45%	-	-
Horiz. %	4.17%	70.00%	72.28%	75.43%	78.55%	64.55%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Announcement Date
Date	18/08/23	15/07/22	16/07/21	14/07/20	12/07/19	13/07/18	12/07/17	-
Price	4.38	3.42	4.25	4.33	5.05	4.16	4.90	-
P/RPS	5.13	4.27	5.24	5.38	6.20	5.00	5.94	-2.41%
YoY %	20.14%	-18.51%	-2.60%	-13.23%	24.00%	-15.82%	-	-
Horiz. %	86.36%	71.89%	88.22%	90.57%	104.38%	84.18%	100.00%	-
P/EPS	53.04	24.77	28.84	25.52	26.10	21.35	24.66	13.60%
YoY %	114.13%	-14.11%	13.01%	-2.22%	22.25%	-13.42%	-	-
Horiz. %	215.09%	100.45%	116.95%	103.49%	105.84%	86.58%	100.00%	-
EY	1.89	4.04	3.47	3.92	3.83	4.68	4.06	-11.95%
YoY %	-53.22%	16.43%	-11.48%	2.35%	-18.16%	15.27%	-	-
Horiz. %	46.55%	99.51%	85.47%	96.55%	94.33%	115.27%	100.00%	-
DY	2.53	3.98	3.46	3.88	3.78	4.64	4.02	-7.42%
YoY %	-36.43%	15.03%	-10.82%	2.65%	-18.53%	15.42%	-	-
Horiz. %	62.94%	99.00%	86.07%	96.52%	94.03%	115.42%	100.00%	-
P/NAPS	3.17	48.86	53.13	54.13	56.11	46.22	70.00	-40.28%
YoY %	-93.51%	-8.04%	-1.85%	-3.53%	21.40%	-33.97%	-	-
Horiz. %	4.53%	69.80%	75.90%	77.33%	80.16%	66.03%	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

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 16 May 2024

MQ Trader

MQ Trading Signals

2024-05-17 16:30:00

TURTLE SYSTEM 20

30 Mins

SELL

2024-05-17 16:30:00

EMA 5

10 Mins

SELL

2024-05-17 16:30:00

TURTLE SYSTEM 20

10 Mins

SELL

2024-05-17 16:30:00

TURTLE SYSTEM 55

10 Mins

SELL

2024-05-17 16:00:00

EMA 5

Hourly

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

TOPGLOV

TOP GLOVE CORPORATION BHD

646

MPI

MALAYSIAN PACIFIC INDUSTRIES

492

MBSB

MALAYSIA BUILDING SOCIETY BHD

481

HLIND

HONG LEONG INDUSTRIES BHD

458

PTRANS

PERAK TRANSIT BERHAD

404

DNEX

DAGANG NEXCHANGE BERHAD

400

HARTA

HARTALEGA HOLDINGS BHD

385

YTLPOWR

YTL POWER INTERNATIONAL BHD

381

NOTION

NOTION VTEC BHD

380

Daily Stocks

INGENIEU-WB

0.02

+0.015

694,250,200

HSI-CV8

0.165

+0.015

394,055,600

INGENIEU

0.095

+0.02

354,682,900

HSI-HUZ

0.18

-0.025

352,982,400

DNEX

0.445

+0.045

177,360,200

HSI-HU6

0.055

-0.015

158,820,600

REVENUE

0.225

-0.005

115,713,100

TOPGLOV

1.19

-0.01

112,018,300

DSONIC

0.52

+0.045

111,046,800

SINKUNG

0.15

+0.005

91,611,600

More active Stocks

MPI

36.30

+2.80

890,500

ALLIANZ

23.40

+1.32

92,000

ALLIANZ-PA

24.00

+1.10

12,900

HEIM

25.72

+0.96

509,700

DKSH

5.30

+0.29

484,400

HUMEIND

3.45

+0.22

2,790,600

YOCB

2.69

+0.20

907,400

HSI-CVV

1.30

+0.20

6,000

GCB

3.57

+0.18

7,844,100

KESM

6.48

+0.18

194,900

More gainer Stocks

UTDPLT

25.86

-0.34

177,000

AJI

15.90

-0.22

267,500

PANAMY

19.50

-0.20

68,900

PMETAL

5.21

-0.15

6,798,000

KLK

22.40

-0.12

827,000

KUAISHO-C17

0.08

-0.12

58,800

IOICORP-C58

0.04

-0.11

400,000

PARAGON

3.39

-0.11

73,500

SAM

5.74

-0.10

875,200

CARZO

0.20

-0.10

66,400

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