[CDB] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Announcement Date
03-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -0.48%
YoY- -12.29%
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 5,302,393 5,250,908 5,161,432 4,909,565 4,882,604 4,846,374 4,873,420 5.77%
PBT 1,529,252 1,512,990 1,514,008 1,366,455 1,372,773 1,392,798 1,489,836 1.75%
Tax -401,281 -399,662 -400,984 -365,984 -367,452 -372,986 -388,080 2.25%
NP 1,127,970 1,113,328 1,113,024 1,000,471 1,005,321 1,019,812 1,101,756 1.57%
-
NP to SH 1,127,970 1,113,328 1,113,024 1,000,471 1,005,321 1,019,812 1,101,756 1.57%
-
Tax Rate 26.24% 26.42% 26.48% 26.78% 26.77% 26.78% 26.05% -
Total Cost 4,174,422 4,137,580 4,048,408 3,909,094 3,877,282 3,826,562 3,771,664 6.99%
-
Net Worth 1,399,595 1,383,885 1,375,734 1,523,638 1,857,771 1,997,650 2,170,832 -25.34%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 1,244,085 1,088,449 1,088,151 1,383,712 1,285,153 761,749 - -
Div Payout % 110.29% 97.77% 97.77% 138.31% 127.84% 74.70% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 1,399,595 1,383,885 1,375,734 1,523,638 1,857,771 1,997,650 2,170,832 -25.34%
NOSH 777,553 777,463 777,251 777,366 777,310 777,295 778,076 -0.04%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 21.27% 21.20% 21.56% 20.38% 20.59% 21.04% 22.61% -
ROE 80.59% 80.45% 80.90% 65.66% 54.11% 51.05% 50.75% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 681.93 675.39 664.06 631.56 628.14 623.49 626.34 5.82%
EPS 145.07 143.20 143.20 128.70 129.33 131.20 141.60 1.62%
DPS 160.00 140.00 140.00 178.00 165.33 98.00 0.00 -
NAPS 1.80 1.78 1.77 1.96 2.39 2.57 2.79 -25.31%
Adjusted Per Share Value based on latest NOSH - 777,539
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 45.20 44.76 44.00 41.85 41.62 41.31 41.54 5.78%
EPS 9.61 9.49 9.49 8.53 8.57 8.69 9.39 1.55%
DPS 10.60 9.28 9.28 11.79 10.95 6.49 0.00 -
NAPS 0.1193 0.118 0.1173 0.1299 0.1584 0.1703 0.185 -25.33%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 2.43 2.30 2.26 2.20 2.14 2.22 2.12 -
P/RPS 0.36 0.34 0.34 0.35 0.34 0.36 0.34 3.88%
P/EPS 1.68 1.61 1.58 1.71 1.65 1.69 1.50 7.84%
EY 59.70 62.26 63.36 58.50 60.44 59.10 66.79 -7.20%
DY 65.84 60.87 61.95 80.91 77.26 44.14 0.00 -
P/NAPS 1.35 1.29 1.28 1.12 0.90 0.86 0.76 46.62%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 26/10/10 20/07/10 04/05/10 03/02/10 28/10/09 22/07/09 30/04/09 -
Price 2.47 2.37 2.27 2.21 2.15 2.22 2.23 -
P/RPS 0.36 0.35 0.34 0.35 0.34 0.36 0.36 0.00%
P/EPS 1.70 1.66 1.59 1.72 1.66 1.69 1.57 5.44%
EY 58.73 60.42 63.08 58.24 60.16 59.10 63.50 -5.06%
DY 64.78 59.07 61.67 80.54 76.90 44.14 0.00 -
P/NAPS 1.37 1.33 1.28 1.13 0.90 0.86 0.80 43.09%

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