[CDB] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Announcement Date
24-Oct-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -2.76%
YoY- 11.55%
Quarter Report
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 4,846,374 4,873,420 4,814,475 4,777,053 4,720,340 4,665,816 4,362,635 7.26%
PBT 1,392,798 1,489,836 1,546,896 1,553,438 1,599,232 1,582,584 1,445,314 -2.43%
Tax -372,986 -388,080 -406,181 -408,806 -422,168 -422,024 -382,719 -1.70%
NP 1,019,812 1,101,756 1,140,715 1,144,632 1,177,064 1,160,560 1,062,595 -2.70%
-
NP to SH 1,019,812 1,101,756 1,140,715 1,144,632 1,177,064 1,160,560 1,062,595 -2.70%
-
Tax Rate 26.78% 26.05% 26.26% 26.32% 26.40% 26.67% 26.48% -
Total Cost 3,826,562 3,771,664 3,673,760 3,632,421 3,543,276 3,505,256 3,300,040 10.38%
-
Net Worth 1,997,650 2,170,832 1,874,306 2,186,318 2,335,925 1,866,792 1,574,770 17.20%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 761,749 - 1,444,137 1,376,004 864,595 - 1,707,875 -41.65%
Div Payout % 74.70% - 126.60% 120.21% 73.45% - 160.73% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 1,997,650 2,170,832 1,874,306 2,186,318 2,335,925 1,866,792 1,574,770 17.20%
NOSH 777,295 778,076 768,158 764,446 758,417 749,715 749,890 2.42%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 21.04% 22.61% 23.69% 23.96% 24.94% 24.87% 24.36% -
ROE 51.05% 50.75% 60.86% 52.35% 50.39% 62.17% 67.48% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 623.49 626.34 626.76 624.90 622.39 622.34 581.77 4.72%
EPS 131.20 141.60 148.50 149.73 155.20 154.80 141.70 -5.00%
DPS 98.00 0.00 188.00 180.00 114.00 0.00 227.75 -43.03%
NAPS 2.57 2.79 2.44 2.86 3.08 2.49 2.10 14.42%
Adjusted Per Share Value based on latest NOSH - 777,930
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 41.31 41.54 41.04 40.72 40.24 39.77 37.19 7.26%
EPS 8.69 9.39 9.72 9.76 10.03 9.89 9.06 -2.74%
DPS 6.49 0.00 12.31 11.73 7.37 0.00 14.56 -41.67%
NAPS 0.1703 0.185 0.1598 0.1864 0.1991 0.1591 0.1342 17.22%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 2.22 2.12 2.18 2.24 2.39 2.44 2.48 -
P/RPS 0.36 0.34 0.35 0.36 0.38 0.39 0.43 -11.18%
P/EPS 1.69 1.50 1.47 1.50 1.54 1.58 1.75 -2.30%
EY 59.10 66.79 68.12 66.85 64.94 63.44 57.14 2.27%
DY 44.14 0.00 86.24 80.36 47.70 0.00 91.83 -38.66%
P/NAPS 0.86 0.76 0.89 0.78 0.78 0.98 1.18 -19.02%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 22/07/09 30/04/09 06/02/09 24/10/08 22/07/08 29/04/08 05/02/08 -
Price 2.22 2.23 2.10 2.22 2.36 2.42 2.50 -
P/RPS 0.36 0.36 0.34 0.36 0.38 0.39 0.43 -11.18%
P/EPS 1.69 1.57 1.41 1.48 1.52 1.56 1.76 -2.67%
EY 59.10 63.50 70.71 67.45 65.76 63.97 56.68 2.82%
DY 44.14 0.00 89.52 81.08 48.31 0.00 91.10 -38.33%
P/NAPS 0.86 0.80 0.86 0.78 0.77 0.97 1.19 -19.48%

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

Post a Comment