[CDB] YoY Cumulative Quarter Result on 30-Jun-2017 [#2]

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Cumulative Result
Revenue	3,012,728	3,057,229	3,252,876	3,126,527	3,308,272	3,514,457	3,463,740	-2.29%
YoY %	-1.46%	-6.01%	4.04%	-5.49%	-5.87%	1.46%	-	-
Horiz. %	86.98%	88.26%	93.91%	90.26%	95.51%	101.46%	100.00%	-
PBT	812,689	942,840	1,031,970	992,972	1,109,196	1,252,354	1,328,483	-7.85%
YoY %	-13.80%	-8.64%	3.93%	-10.48%	-11.43%	-5.73%	-	-
Horiz. %	61.17%	70.97%	77.68%	74.74%	83.49%	94.27%	100.00%	-
Tax	-192,655	-208,860	-261,520	-260,971	-289,546	-308,779	-344,411	-9.22%
YoY %	7.76%	20.14%	-0.21%	9.87%	6.23%	10.35%	-	-
Horiz. %	55.94%	60.64%	75.93%	75.77%	84.07%	89.65%	100.00%	-
NP	620,034	733,980	770,450	732,001	819,650	943,575	984,072	-7.40%
YoY %	-15.52%	-4.73%	5.25%	-10.69%	-13.13%	-4.12%	-	-
Horiz. %	63.01%	74.59%	78.29%	74.38%	83.29%	95.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	620,034	733,980	770,450	732,001	819,650	943,575	984,072	-7.40%
YoY %	-15.52%	-4.73%	5.25%	-10.69%	-13.13%	-4.12%	-	-
Horiz. %	63.01%	74.59%	78.29%	74.38%	83.29%	95.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.71%	22.15%	25.34%	26.28%	26.10%	24.66%	25.93%	-
YoY %	7.04%	-12.59%	-3.58%	0.69%	5.84%	-4.90%	-	-
Horiz. %	91.44%	85.42%	97.72%	101.35%	100.66%	95.10%	100.00%	-
Total Cost	2,392,694	2,323,249	2,482,426	2,394,526	2,488,622	2,570,882	2,479,668	-0.59%
YoY %	2.99%	-6.41%	3.67%	-3.78%	-3.20%	3.68%	-	-
Horiz. %	96.49%	93.69%	100.11%	96.57%	100.36%	103.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	621,999	699,750	699,750	544,250	544,250	621,999	621,999	0.00%
YoY %	-11.11%	0.00%	28.57%	0.00%	-12.50%	0.00%	-	-
Horiz. %	100.00%	112.50%	112.50%	87.50%	87.50%	100.00%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Dividend
Div	614,225	723,075	761,950	723,075	816,375	933,000	979,650	-7.47%
YoY %	-15.05%	-5.10%	5.38%	-11.43%	-12.50%	-4.76%	-	-
Horiz. %	62.70%	73.81%	77.78%	73.81%	83.33%	95.24%	100.00%	-
Div Payout %	99.06%	98.51%	98.90%	98.78%	99.60%	98.88%	99.55%	-
YoY %	0.56%	-0.39%	0.12%	-0.82%	0.73%	-0.67%	-	-
Horiz. %	99.51%	98.96%	99.35%	99.23%	100.05%	99.33%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Equity
Net Worth	621,999	699,750	699,750	544,250	544,250	621,999	621,999	0.00%
YoY %	-11.11%	0.00%	28.57%	0.00%	-12.50%	0.00%	-	-
Horiz. %	100.00%	112.50%	112.50%	87.50%	87.50%	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%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Ratio Analysis
NP Margin	20.58%	24.01%	23.69%	23.41%	24.78%	26.85%	28.41%	-
YoY %	-14.29%	1.35%	1.20%	-5.53%	-7.71%	-5.49%	-	-
Horiz. %	72.44%	84.51%	83.39%	82.40%	87.22%	94.51%	100.00%	-
ROE	99.68%	104.89%	110.10%	134.50%	150.60%	151.70%	158.21%	-
YoY %	-4.97%	-4.73%	-18.14%	-10.69%	-0.73%	-4.11%	-	-
Horiz. %	63.00%	66.30%	69.59%	85.01%	95.19%	95.89%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Per Share
RPS	38.75	39.32	41.84	40.21	42.55	45.20	44.55	-2.29%
YoY %	-1.45%	-6.02%	4.05%	-5.50%	-5.86%	1.46%	-	-
Horiz. %	86.98%	88.26%	93.92%	90.26%	95.51%	101.46%	100.00%	-
EPS	7.97	9.44	9.91	9.41	10.54	12.14	12.66	-7.41%
YoY %	-15.57%	-4.74%	5.31%	-10.72%	-13.18%	-4.11%	-	-
Horiz. %	62.95%	74.57%	78.28%	74.33%	83.25%	95.89%	100.00%	-
DPS	7.90	9.30	9.80	9.30	10.50	12.00	12.60	-7.47%
YoY %	-15.05%	-5.10%	5.38%	-11.43%	-12.50%	-4.76%	-	-
Horiz. %	62.70%	73.81%	77.78%	73.81%	83.33%	95.24%	100.00%	-
NAPS	0.08	0.09	0.09	0.07	0.07	0.08	0.08	0.00%
YoY %	-11.11%	0.00%	28.57%	0.00%	-12.50%	0.00%	-	-
Horiz. %	100.00%	112.50%	112.50%	87.50%	87.50%	100.00%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Adjusted Per Share Value based on latest NOSH - 7,775,000
RPS	25.68	26.06	27.73	26.65	28.20	29.96	29.53	-2.29%
YoY %	-1.46%	-6.02%	4.05%	-5.50%	-5.87%	1.46%	-	-
Horiz. %	86.96%	88.25%	93.90%	90.25%	95.50%	101.46%	100.00%	-
EPS	5.29	6.26	6.57	6.24	6.99	8.04	8.39	-7.39%
YoY %	-15.50%	-4.72%	5.29%	-10.73%	-13.06%	-4.17%	-	-
Horiz. %	63.05%	74.61%	78.31%	74.37%	83.31%	95.83%	100.00%	-
DPS	5.24	6.16	6.49	6.16	6.96	7.95	8.35	-7.46%
YoY %	-14.94%	-5.08%	5.36%	-11.49%	-12.45%	-4.79%	-	-
Horiz. %	62.75%	73.77%	77.72%	73.77%	83.35%	95.21%	100.00%	-
NAPS	0.053	0.0596	0.0596	0.0464	0.0464	0.053	0.053	0.00%
YoY %	-11.07%	0.00%	28.45%	0.00%	-12.45%	0.00%	-	-
Horiz. %	100.00%	112.45%	112.45%	87.55%	87.55%	100.00%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	-
Price	4.31	5.05	4.15	5.00	4.78	5.36	5.73	-
P/RPS	11.12	12.84	9.92	12.43	11.23	11.86	12.86	-2.39%
YoY %	-13.40%	29.44%	-20.19%	10.69%	-5.31%	-7.78%	-	-
Horiz. %	86.47%	99.84%	77.14%	96.66%	87.33%	92.22%	100.00%	-
P/EPS	54.05	53.49	41.88	53.11	45.34	44.17	45.27	2.99%
YoY %	1.05%	27.72%	-21.14%	17.14%	2.65%	-2.43%	-	-
Horiz. %	119.39%	118.16%	92.51%	117.32%	100.15%	97.57%	100.00%	-
EY	1.85	1.87	2.39	1.88	2.21	2.26	2.21	-2.91%
YoY %	-1.07%	-21.76%	27.13%	-14.93%	-2.21%	2.26%	-	-
Horiz. %	83.71%	84.62%	108.14%	85.07%	100.00%	102.26%	100.00%	-
DY	1.83	1.84	2.36	1.86	2.20	2.24	2.20	-3.01%
YoY %	-0.54%	-22.03%	26.88%	-15.45%	-1.79%	1.82%	-	-
Horiz. %	83.18%	83.64%	107.27%	84.55%	100.00%	101.82%	100.00%	-
P/NAPS	53.88	56.11	46.11	71.43	68.29	67.00	71.63	-4.63%
YoY %	-3.97%	21.69%	-35.45%	4.60%	1.93%	-6.46%	-	-
Horiz. %	75.22%	78.33%	64.37%	99.72%	95.34%	93.54%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Announcement Date
Date	14/07/20	12/07/19	13/07/18	12/07/17	11/07/16	13/07/15	17/07/14	-
Price	4.33	5.05	4.16	4.90	4.75	5.53	5.60	-
P/RPS	11.17	12.84	9.94	12.19	11.16	12.23	12.57	-1.94%
YoY %	-13.01%	29.18%	-18.46%	9.23%	-8.75%	-2.70%	-	-
Horiz. %	88.86%	102.15%	79.08%	96.98%	88.78%	97.30%	100.00%	-
P/EPS	54.30	53.49	41.98	52.05	45.06	45.57	44.24	3.47%
YoY %	1.51%	27.42%	-19.35%	15.51%	-1.12%	3.01%	-	-
Horiz. %	122.74%	120.91%	94.89%	117.65%	101.85%	103.01%	100.00%	-
EY	1.84	1.87	2.38	1.92	2.22	2.19	2.26	-3.36%
YoY %	-1.60%	-21.43%	23.96%	-13.51%	1.37%	-3.10%	-	-
Horiz. %	81.42%	82.74%	105.31%	84.96%	98.23%	96.90%	100.00%	-
DY	1.82	1.84	2.36	1.90	2.21	2.17	2.25	-3.47%
YoY %	-1.09%	-22.03%	24.21%	-14.03%	1.84%	-3.56%	-	-
Horiz. %	80.89%	81.78%	104.89%	84.44%	98.22%	96.44%	100.00%	-
P/NAPS	54.13	56.11	46.22	70.00	67.86	69.13	70.00	-4.19%
YoY %	-3.53%	21.40%	-33.97%	3.15%	-1.84%	-1.24%	-	-
Horiz. %	77.33%	80.16%	66.03%	100.00%	96.94%	98.76%	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