[CDB] YoY Quarter Result on 2022-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 3,122,668 1,538,867 1,618,472 1,452,478 1,548,722 1,618,345 1,552,484 12.35% YoY % 102.92% -4.92% 11.43% -6.21% -4.30% 4.24% - Horiz. % 201.14% 99.12% 104.25% 93.56% 99.76% 104.24% 100.00%
PBT 468,279 362,041 372,743 377,268 490,268 516,952 483,210 -0.52% YoY % 29.34% -2.87% -1.20% -23.05% -5.16% 6.98% - Horiz. % 96.91% 74.92% 77.14% 78.08% 101.46% 106.98% 100.00%
Tax -120,399 -141,998 -92,831 -89,232 -97,790 -132,613 -124,322 -0.53% YoY % 15.21% -52.96% -4.03% 8.75% 26.26% -6.67% - Horiz. % 96.84% 114.22% 74.67% 71.77% 78.66% 106.67% 100.00%
NP 347,880 220,043 279,912 288,036 392,478 384,339 358,888 -0.52% YoY % 58.10% -21.39% -2.82% -26.61% 2.12% 7.09% - Horiz. % 96.93% 61.31% 77.99% 80.26% 109.36% 107.09% 100.00%
NP to SH 343,515 220,043 279,912 288,036 392,478 384,339 358,888 -0.73% YoY % 56.11% -21.39% -2.82% -26.61% 2.12% 7.09% - Horiz. % 95.72% 61.31% 77.99% 80.26% 109.36% 107.09% 100.00%
Tax Rate 25.71 % 39.22 % 24.90 % 23.65 % 19.95 % 25.65 % 25.73 % -0.01% YoY % -34.45% 57.51% 5.29% 18.55% -22.22% -0.31% - Horiz. % 99.92% 152.43% 96.77% 91.92% 77.54% 99.69% 100.00%
Total Cost 2,774,788 1,318,824 1,338,560 1,164,442 1,156,244 1,234,006 1,193,596 15.09% YoY % 110.40% -1.47% 14.95% 0.71% -6.30% 3.39% - Horiz. % 232.47% 110.49% 112.15% 97.56% 96.87% 103.39% 100.00%
Net Worth 16,189,480 544,250 621,999 621,999 699,750 699,750 544,250 75.98% 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%
Dividend 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div 375,408 217,699 279,899 287,675 388,750 380,975 357,649 0.81% YoY % 72.44% -22.22% -2.70% -26.00% 2.04% 6.52% - Horiz. % 104.97% 60.87% 78.26% 80.43% 108.70% 106.52% 100.00%
Div Payout % 109.28 % 98.94 % 100.00 % 99.87 % 99.05 % 99.12 % 99.66 % 1.55% YoY % 10.45% -1.06% 0.13% 0.83% -0.07% -0.54% - Horiz. % 109.65% 99.28% 100.34% 100.21% 99.39% 99.46% 100.00%
Equity 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 16,189,480 544,250 621,999 621,999 699,750 699,750 544,250 75.98% 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%
Ratio Analysis 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 11.14 % 14.30 % 17.29 % 19.83 % 25.34 % 23.75 % 23.12 % -11.45% YoY % -22.10% -17.29% -12.81% -21.74% 6.69% 2.72% - Horiz. % 48.18% 61.85% 74.78% 85.77% 109.60% 102.72% 100.00%
ROE 2.12 % 40.43 % 45.00 % 46.31 % 56.09 % 54.93 % 65.94 % -43.60% YoY % -94.76% -10.16% -2.83% -17.44% 2.11% -16.70% - Horiz. % 3.22% 61.31% 68.24% 70.23% 85.06% 83.30% 100.00%
Per Share 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 26.62 19.79 20.82 18.68 19.92 20.81 19.97 4.90% YoY % 34.51% -4.95% 11.46% -6.22% -4.28% 4.21% - Horiz. % 133.30% 99.10% 104.26% 93.54% 99.75% 104.21% 100.00%
EPS 2.93 2.83 3.60 3.70 5.05 4.94 4.62 -7.31% YoY % 3.53% -21.39% -2.70% -26.73% 2.23% 6.93% - Horiz. % 63.42% 61.26% 77.92% 80.09% 109.31% 106.93% 100.00%
DPS 3.20 2.80 3.60 3.70 5.00 4.90 4.60 -5.87% YoY % 14.29% -22.22% -2.70% -26.00% 2.04% 6.52% - Horiz. % 69.57% 60.87% 78.26% 80.43% 108.70% 106.52% 100.00%
NAPS 1.3800 0.0700 0.0800 0.0800 0.0900 0.0900 0.0700 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%
Adjusted Per Share Value based on latest NOSH - 11,731,507 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 26.62 13.12 13.80 12.38 13.20 13.79 13.23 12.35% YoY % 102.90% -4.93% 11.47% -6.21% -4.28% 4.23% - Horiz. % 201.21% 99.17% 104.31% 93.58% 99.77% 104.23% 100.00%
EPS 2.93 1.88 2.39 2.46 3.35 3.28 3.06 -0.72% YoY % 55.85% -21.34% -2.85% -26.57% 2.13% 7.19% - Horiz. % 95.75% 61.44% 78.10% 80.39% 109.48% 107.19% 100.00%
DPS 3.20 1.86 2.39 2.45 3.31 3.25 3.05 0.80% YoY % 72.04% -22.18% -2.45% -25.98% 1.85% 6.56% - Horiz. % 104.92% 60.98% 78.36% 80.33% 108.52% 106.56% 100.00%
NAPS 1.3800 0.0464 0.0530 0.0530 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%
Price Multiplier on Financial Quarter End Date 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 4.1100 3.5000 4.1300 4.3100 5.0500 4.1500 5.0000 -
P/RPS 15.44 17.68 19.84 23.07 25.35 19.94 25.04 -7.74% YoY % -12.67% -10.89% -14.00% -8.99% 27.13% -20.37% - Horiz. % 61.66% 70.61% 79.23% 92.13% 101.24% 79.63% 100.00%
P/EPS 140.36 123.67 114.72 116.34 100.04 83.95 108.32 4.41% YoY % 13.50% 7.80% -1.39% 16.29% 19.17% -22.50% - Horiz. % 129.58% 114.17% 105.91% 107.40% 92.36% 77.50% 100.00%
EY 0.71 0.81 0.87 0.86 1.00 1.19 0.92 -4.22% YoY % -12.35% -6.90% 1.16% -14.00% -15.97% 29.35% - Horiz. % 77.17% 88.04% 94.57% 93.48% 108.70% 129.35% 100.00%
DY 0.78 0.80 0.87 0.86 0.99 1.18 0.92 -2.71% YoY % -2.50% -8.05% 1.16% -13.13% -16.10% 28.26% - Horiz. % 84.78% 86.96% 94.57% 93.48% 107.61% 128.26% 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%
Price Multiplier on Announcement Date 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 18/08/23 15/07/22 16/07/21 14/07/20 12/07/19 13/07/18 12/07/17 -
Price 4.3600 3.4200 4.2500 4.3300 5.0500 4.1600 4.9000 -
P/RPS 16.38 17.28 20.42 23.18 25.35 19.99 24.54 -6.51% YoY % -5.21% -15.38% -11.91% -8.56% 26.81% -18.54% - Horiz. % 66.75% 70.42% 83.21% 94.46% 103.30% 81.46% 100.00%
P/EPS 148.90 120.84 118.05 116.88 100.04 84.15 106.15 5.80% YoY % 23.22% 2.36% 1.00% 16.83% 18.88% -20.73% - Horiz. % 140.27% 113.84% 111.21% 110.11% 94.24% 79.27% 100.00%
EY 0.67 0.83 0.85 0.86 1.00 1.19 0.94 -5.48% YoY % -19.28% -2.35% -1.16% -14.00% -15.97% 26.60% - Horiz. % 71.28% 88.30% 90.43% 91.49% 106.38% 126.60% 100.00%
DY 0.73 0.82 0.85 0.85 0.99 1.18 0.94 -4.12% YoY % -10.98% -3.53% 0.00% -14.14% -16.10% 25.53% - Horiz. % 77.66% 87.23% 90.43% 90.43% 105.32% 125.53% 100.00%
P/NAPS 3.16 48.86 53.13 54.13 56.11 46.22 70.00 -40.31% YoY % -93.53% -8.04% -1.85% -3.53% 21.40% -33.97% - Horiz. % 4.51% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
Q2 2022 - Financial Results.pdf 
