[CDB] QoQ Quarter Result on 31-Mar-2022 [#1]

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Quarter Result
Revenue	2,180,842	1,531,886	1,538,867	1,521,716	1,582,595	1,584,385	1,618,472	21.92%
YoY %	42.36%	-0.45%	1.13%	-3.85%	-0.11%	-2.11%	-	-
Horiz. %	134.75%	94.65%	95.08%	94.02%	97.78%	97.89%	100.00%	-
PBT	102,168	379,764	362,041	374,384	365,113	418,481	372,743	-57.70%
YoY %	-73.10%	4.90%	-3.30%	2.54%	-12.75%	12.27%	-	-
Horiz. %	27.41%	101.88%	97.13%	100.44%	97.95%	112.27%	100.00%	-
Tax	-59,173	-115,282	-141,998	-138,235	-60,563	-105,666	-92,831	-25.87%
YoY %	48.67%	18.81%	-2.72%	-128.25%	42.68%	-13.83%	-	-
Horiz. %	63.74%	124.18%	152.96%	148.91%	65.24%	113.83%	100.00%	-
NP	42,995	264,482	220,043	236,149	304,550	312,815	279,912	-71.22%
YoY %	-83.74%	20.20%	-6.82%	-22.46%	-2.64%	11.75%	-	-
Horiz. %	15.36%	94.49%	78.61%	84.37%	108.80%	111.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	42,823	264,482	220,043	236,149	304,550	312,815	279,912	-71.29%
YoY %	-83.81%	20.20%	-6.82%	-22.46%	-2.64%	11.75%	-	-
Horiz. %	15.30%	94.49%	78.61%	84.37%	108.80%	111.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	57.92%	30.36%	39.22%	36.92%	16.59%	25.25%	24.90%	-
YoY %	90.78%	-22.59%	6.23%	122.54%	-34.30%	1.41%	-	-
Horiz. %	232.61%	121.93%	157.51%	148.27%	66.63%	101.41%	100.00%	-
Total Cost	2,137,847	1,267,404	1,318,824	1,285,567	1,278,045	1,271,570	1,338,560	36.51%
YoY %	68.68%	-3.90%	2.59%	0.59%	0.51%	-5.00%	-	-
Horiz. %	159.71%	94.68%	98.53%	96.04%	95.48%	95.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	12,720,135	621,999	544,250	544,250	621,999	621,999	621,999	643.72%
YoY %	1,945.04%	14.29%	0.00%	-12.50%	0.00%	0.00%	-	-
Horiz. %	2,045.04%	100.00%	87.50%	87.50%	100.00%	100.00%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Dividend
Div	283,686	264,350	217,699	225,475	303,225	311,000	279,899	0.89%
YoY %	7.31%	21.43%	-3.45%	-25.64%	-2.50%	11.11%	-	-
Horiz. %	101.35%	94.44%	77.78%	80.56%	108.33%	111.11%	100.00%	-
Div Payout %	662.46%	99.95%	98.94%	95.48%	99.56%	99.42%	100.00%	-
YoY %	562.79%	1.02%	3.62%	-4.10%	0.14%	-0.58%	-	-
Horiz. %	662.46%	99.95%	98.94%	95.48%	99.56%	99.42%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Equity
Net Worth	12,720,135	621,999	544,250	544,250	621,999	621,999	621,999	643.72%
YoY %	1,945.04%	14.29%	0.00%	-12.50%	0.00%	0.00%	-	-
Horiz. %	2,045.04%	100.00%	87.50%	87.50%	100.00%	100.00%	100.00%	-
NOSH	11,731,507	7,775,000	7,775,000	7,775,000	7,775,000	7,775,000	7,775,000	31.45%
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%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Ratio Analysis
NP Margin	1.97%	17.27%	14.30%	15.52%	19.24%	19.74%	17.29%	-
YoY %	-88.59%	20.77%	-7.86%	-19.33%	-2.53%	14.17%	-	-
Horiz. %	11.39%	99.88%	82.71%	89.76%	111.28%	114.17%	100.00%	-
ROE	0.34%	42.52%	40.43%	43.39%	48.96%	50.29%	45.00%	-
YoY %	-99.20%	5.17%	-6.82%	-11.38%	-2.64%	11.76%	-	-
Horiz. %	0.76%	94.49%	89.84%	96.42%	108.80%	111.76%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Per Share
RPS	23.83	19.70	19.79	19.57	20.35	20.38	20.82	9.39%
YoY %	20.96%	-0.45%	1.12%	-3.83%	-0.15%	-2.11%	-	-
Horiz. %	114.46%	94.62%	95.05%	94.00%	97.74%	97.89%	100.00%	-
EPS	0.47	3.40	2.83	3.04	3.92	4.02	3.60	-74.16%
YoY %	-86.18%	20.14%	-6.91%	-22.45%	-2.49%	11.67%	-	-
Horiz. %	13.06%	94.44%	78.61%	84.44%	108.89%	111.67%	100.00%	-
DPS	3.10	3.40	2.80	2.90	3.90	4.00	3.60	-9.46%
YoY %	-8.82%	21.43%	-3.45%	-25.64%	-2.50%	11.11%	-	-
Horiz. %	86.11%	94.44%	77.78%	80.56%	108.33%	111.11%	100.00%	-
NAPS	1.39	0.08	0.07	0.07	0.08	0.08	0.08	567.35%
YoY %	1,637.50%	14.29%	0.00%	-12.50%	0.00%	0.00%	-	-
Horiz. %	1,737.50%	100.00%	87.50%	87.50%	100.00%	100.00%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Adjusted Per Share Value based on latest NOSH - 7,775,000
RPS	18.59	13.06	13.12	12.97	13.49	13.51	13.80	21.90%
YoY %	42.34%	-0.46%	1.16%	-3.85%	-0.15%	-2.10%	-	-
Horiz. %	134.71%	94.64%	95.07%	93.99%	97.75%	97.90%	100.00%	-
EPS	0.37	2.25	1.88	2.01	2.60	2.67	2.39	-71.07%
YoY %	-83.56%	19.68%	-6.47%	-22.69%	-2.62%	11.72%	-	-
Horiz. %	15.48%	94.14%	78.66%	84.10%	108.79%	111.72%	100.00%	-
DPS	2.42	2.25	1.86	1.92	2.58	2.65	2.39	0.83%
YoY %	7.56%	20.97%	-3.12%	-25.58%	-2.64%	10.88%	-	-
Horiz. %	101.26%	94.14%	77.82%	80.33%	107.95%	110.88%	100.00%	-
NAPS	1.0843	0.053	0.0464	0.0464	0.053	0.053	0.053	643.92%
YoY %	1,945.85%	14.22%	0.00%	-12.45%	0.00%	0.00%	-	-
Horiz. %	2,045.85%	100.00%	87.55%	87.55%	100.00%	100.00%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	-
Price	4.00	3.38	3.50	3.90	4.36	4.45	4.13	-
P/RPS	16.78	17.15	17.68	19.93	21.42	21.84	19.84	-10.53%
YoY %	-2.16%	-3.00%	-11.29%	-6.96%	-1.92%	10.08%	-	-
Horiz. %	84.58%	86.44%	89.11%	100.45%	107.96%	110.08%	100.00%	-
P/EPS	854.79	99.36	123.67	128.40	111.31	110.60	114.72	280.09%
YoY %	760.30%	-19.66%	-3.68%	15.35%	0.64%	-3.59%	-	-
Horiz. %	745.11%	86.61%	107.80%	111.92%	97.03%	96.41%	100.00%	-
EY	0.12	1.01	0.81	0.78	0.90	0.90	0.87	-73.20%
YoY %	-88.12%	24.69%	3.85%	-13.33%	0.00%	3.45%	-	-
Horiz. %	13.79%	116.09%	93.10%	89.66%	103.45%	103.45%	100.00%	-
DY	0.78	1.01	0.80	0.74	0.89	0.90	0.87	-7.00%
YoY %	-22.77%	26.25%	8.11%	-16.85%	-1.11%	3.45%	-	-
Horiz. %	89.66%	116.09%	91.95%	85.06%	102.30%	103.45%	100.00%	-
P/NAPS	2.88	42.25	50.00	55.71	54.50	55.63	51.63	-85.32%
YoY %	-93.18%	-15.50%	-10.25%	2.22%	-2.03%	7.75%	-	-
Horiz. %	5.58%	81.83%	96.84%	107.90%	105.56%	107.75%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Price Multiplier on Announcement Date
Date	24/02/23	20/10/22	15/07/22	29/04/22	28/01/22	21/10/21	16/07/21	-
Price	4.35	3.50	3.42	3.82	3.86	4.35	4.25	-
P/RPS	18.25	17.76	17.28	19.52	18.96	21.35	20.42	-7.19%
YoY %	2.76%	2.78%	-11.48%	2.95%	-11.19%	4.55%	-	-
Horiz. %	89.37%	86.97%	84.62%	95.59%	92.85%	104.55%	100.00%	-
P/EPS	929.59	102.89	120.84	125.77	98.54	108.12	118.05	294.32%
YoY %	803.48%	-14.85%	-3.92%	27.63%	-8.86%	-8.41%	-	-
Horiz. %	787.45%	87.16%	102.36%	106.54%	83.47%	91.59%	100.00%	-
EY	0.11	0.97	0.83	0.80	1.01	0.92	0.85	-74.31%
YoY %	-88.66%	16.87%	3.75%	-20.79%	9.78%	8.24%	-	-
Horiz. %	12.94%	114.12%	97.65%	94.12%	118.82%	108.24%	100.00%	-
DY	0.71	0.97	0.82	0.76	1.01	0.92	0.85	-11.27%
YoY %	-26.80%	18.29%	7.89%	-24.75%	9.78%	8.24%	-	-
Horiz. %	83.53%	114.12%	96.47%	89.41%	118.82%	108.24%	100.00%	-
P/NAPS	3.13	43.75	48.86	54.57	48.25	54.38	53.13	-84.78%
YoY %	-92.85%	-10.46%	-10.46%	13.10%	-11.27%	2.35%	-	-
Horiz. %	5.89%	82.35%	91.96%	102.71%	90.81%	102.35%	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