[CDB] QoQ Quarter Result on 30-Sep-2018 [#3]

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Quarter Result
Revenue	1,548,722	1,508,507	1,674,718	1,599,517	1,618,345	1,634,531	1,644,530	-3.93%
YoY %	2.67%	-9.92%	4.70%	-1.16%	-0.99%	-0.61%	-	-
Horiz. %	94.17%	91.73%	101.84%	97.26%	98.41%	99.39%	100.00%	-
PBT	490,268	452,572	518,369	529,103	516,952	515,018	481,158	1.26%
YoY %	8.33%	-12.69%	-2.03%	2.35%	0.38%	7.04%	-	-
Horiz. %	101.89%	94.06%	107.73%	109.96%	107.44%	107.04%	100.00%	-
Tax	-97,790	-111,070	-140,571	-136,563	-132,613	-128,907	-121,078	-13.30%
YoY %	11.96%	20.99%	-2.93%	-2.98%	-2.87%	-6.47%	-	-
Horiz. %	80.77%	91.73%	116.10%	112.79%	109.53%	106.47%	100.00%	-
NP	392,478	341,502	377,798	392,540	384,339	386,111	360,080	5.92%
YoY %	14.93%	-9.61%	-3.76%	2.13%	-0.46%	7.23%	-	-
Horiz. %	109.00%	94.84%	104.92%	109.01%	106.74%	107.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	392,478	341,502	377,798	392,540	384,339	386,111	360,080	5.92%
YoY %	14.93%	-9.61%	-3.76%	2.13%	-0.46%	7.23%	-	-
Horiz. %	109.00%	94.84%	104.92%	109.01%	106.74%	107.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.95%	24.54%	27.12%	25.81%	25.65%	25.03%	25.16%	-
YoY %	-18.70%	-9.51%	5.08%	0.62%	2.48%	-0.52%	-	-
Horiz. %	79.29%	97.54%	107.79%	102.58%	101.95%	99.48%	100.00%	-
Total Cost	1,156,244	1,167,005	1,296,920	1,206,977	1,234,006	1,248,420	1,284,450	-6.78%
YoY %	-0.92%	-10.02%	7.45%	-2.19%	-1.15%	-2.81%	-	-
Horiz. %	90.02%	90.86%	100.97%	93.97%	96.07%	97.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	699,750	621,999	699,750	699,750	699,750	699,750	544,250	18.29%
YoY %	12.50%	-11.11%	0.00%	0.00%	0.00%	28.57%	-	-
Horiz. %	128.57%	114.29%	128.57%	128.57%	128.57%	128.57%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Dividend
Div	388,750	334,325	373,200	388,750	380,975	380,975	357,649	5.73%
YoY %	16.28%	-10.42%	-4.00%	2.04%	0.00%	6.52%	-	-
Horiz. %	108.70%	93.48%	104.35%	108.70%	106.52%	106.52%	100.00%	-
Div Payout %	99.05%	97.90%	98.78%	99.03%	99.12%	98.67%	99.33%	-
YoY %	1.17%	-0.89%	-0.25%	-0.09%	0.46%	-0.66%	-	-
Horiz. %	99.72%	98.56%	99.45%	99.70%	99.79%	99.34%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Equity
Net Worth	699,750	621,999	699,750	699,750	699,750	699,750	544,250	18.29%
YoY %	12.50%	-11.11%	0.00%	0.00%	0.00%	28.57%	-	-
Horiz. %	128.57%	114.29%	128.57%	128.57%	128.57%	128.57%	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%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Ratio Analysis
NP Margin	25.34%	22.64%	22.56%	24.54%	23.75%	23.62%	21.90%	-
YoY %	11.93%	0.35%	-8.07%	3.33%	0.55%	7.85%	-	-
Horiz. %	115.71%	103.38%	103.01%	112.05%	108.45%	107.85%	100.00%	-
ROE	56.09%	54.90%	53.99%	56.10%	54.93%	55.18%	66.16%	-
YoY %	2.17%	1.69%	-3.76%	2.13%	-0.45%	-16.60%	-	-
Horiz. %	84.78%	82.98%	81.61%	84.79%	83.03%	83.40%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Per Share
RPS	19.92	19.40	21.54	20.57	20.81	21.02	21.15	-3.92%
YoY %	2.68%	-9.94%	4.72%	-1.15%	-1.00%	-0.61%	-	-
Horiz. %	94.18%	91.73%	101.84%	97.26%	98.39%	99.39%	100.00%	-
EPS	5.05	4.39	4.86	5.05	4.94	4.97	4.63	5.97%
YoY %	15.03%	-9.67%	-3.76%	2.23%	-0.60%	7.34%	-	-
Horiz. %	109.07%	94.82%	104.97%	109.07%	106.70%	107.34%	100.00%	-
DPS	5.00	4.30	4.80	5.00	4.90	4.90	4.60	5.73%
YoY %	16.28%	-10.42%	-4.00%	2.04%	0.00%	6.52%	-	-
Horiz. %	108.70%	93.48%	104.35%	108.70%	106.52%	106.52%	100.00%	-
NAPS	0.09	0.08	0.09	0.09	0.09	0.09	0.07	18.29%
YoY %	12.50%	-11.11%	0.00%	0.00%	0.00%	28.57%	-	-
Horiz. %	128.57%	114.29%	128.57%	128.57%	128.57%	128.57%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Adjusted Per Share Value based on latest NOSH - 7,775,000
RPS	13.20	12.86	14.28	13.63	13.79	13.93	14.02	-3.94%
YoY %	2.64%	-9.94%	4.77%	-1.16%	-1.01%	-0.64%	-	-
Horiz. %	94.15%	91.73%	101.85%	97.22%	98.36%	99.36%	100.00%	-
EPS	3.35	2.91	3.22	3.35	3.28	3.29	3.07	6.00%
YoY %	15.12%	-9.63%	-3.88%	2.13%	-0.30%	7.17%	-	-
Horiz. %	109.12%	94.79%	104.89%	109.12%	106.84%	107.17%	100.00%	-
DPS	3.31	2.85	3.18	3.31	3.25	3.25	3.05	5.62%
YoY %	16.14%	-10.38%	-3.93%	1.85%	0.00%	6.56%	-	-
Horiz. %	108.52%	93.44%	104.26%	108.52%	106.56%	106.56%	100.00%	-
NAPS	0.0596	0.053	0.0596	0.0596	0.0596	0.0596	0.0464	18.21%
YoY %	12.45%	-11.07%	0.00%	0.00%	0.00%	28.45%	-	-
Horiz. %	128.45%	114.22%	128.45%	128.45%	128.45%	128.45%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/19	29/03/19	31/12/18	28/09/18	29/06/18	30/03/18	29/12/17	-
Price	5.05	4.55	4.50	4.82	4.15	4.64	5.10	-
P/RPS	25.35	23.45	20.89	23.43	19.94	22.07	24.11	3.40%
YoY %	8.10%	12.25%	-10.84%	17.50%	-9.65%	-8.46%	-	-
Horiz. %	105.14%	97.26%	86.64%	97.18%	82.70%	91.54%	100.00%	-
P/EPS	100.04	103.59	92.61	95.47	83.95	93.43	110.12	-6.21%
YoY %	-3.43%	11.86%	-3.00%	13.72%	-10.15%	-15.16%	-	-
Horiz. %	90.85%	94.07%	84.10%	86.70%	76.24%	84.84%	100.00%	-
EY	1.00	0.97	1.08	1.05	1.19	1.07	0.91	6.50%
YoY %	3.09%	-10.19%	2.86%	-11.76%	11.21%	17.58%	-	-
Horiz. %	109.89%	106.59%	118.68%	115.38%	130.77%	117.58%	100.00%	-
DY	0.99	0.95	1.07	1.04	1.18	1.06	0.90	6.57%
YoY %	4.21%	-11.21%	2.88%	-11.86%	11.32%	17.78%	-	-
Horiz. %	110.00%	105.56%	118.89%	115.56%	131.11%	117.78%	100.00%	-
P/NAPS	56.11	56.88	50.00	53.56	46.11	51.56	72.86	-16.02%
YoY %	-1.35%	13.76%	-6.65%	16.16%	-10.57%	-29.23%	-	-
Horiz. %	77.01%	78.07%	68.62%	73.51%	63.29%	70.77%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Price Multiplier on Announcement Date
Date	12/07/19	22/04/19	24/01/19	17/10/18	13/07/18	13/04/18	30/01/18	-
Price	5.05	4.53	4.53	4.46	4.16	4.48	4.95	-
P/RPS	25.35	23.35	21.03	21.68	19.99	21.31	23.40	5.49%
YoY %	8.57%	11.03%	-3.00%	8.45%	-6.19%	-8.93%	-	-
Horiz. %	108.33%	99.79%	89.87%	92.65%	85.43%	91.07%	100.00%	-
P/EPS	100.04	103.13	93.23	88.34	84.15	90.21	106.88	-4.32%
YoY %	-3.00%	10.62%	5.54%	4.98%	-6.72%	-15.60%	-	-
Horiz. %	93.60%	96.49%	87.23%	82.65%	78.73%	84.40%	100.00%	-
EY	1.00	0.97	1.07	1.13	1.19	1.11	0.94	4.22%
YoY %	3.09%	-9.35%	-5.31%	-5.04%	7.21%	18.09%	-	-
Horiz. %	106.38%	103.19%	113.83%	120.21%	126.60%	118.09%	100.00%	-
DY	0.99	0.95	1.06	1.12	1.18	1.09	0.93	4.26%
YoY %	4.21%	-10.38%	-5.36%	-5.08%	8.26%	17.20%	-	-
Horiz. %	106.45%	102.15%	113.98%	120.43%	126.88%	117.20%	100.00%	-
P/NAPS	56.11	56.63	50.33	49.56	46.22	49.78	70.71	-14.32%
YoY %	-0.92%	12.52%	1.55%	7.23%	-7.15%	-29.60%	-	-
Horiz. %	79.35%	80.09%	71.18%	70.09%	65.37%	70.40%	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