[CDB] QoQ Cumulative Quarter Result on 30-Jun-2018 [#2]

Announcement Date
13-Jul-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 99.54%
YoY- 5.25%
View:
Show?
Cumulative Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 1,508,507 6,527,111 4,852,393 3,252,876 1,634,531 6,340,473 4,695,942 -53.12%
PBT 452,572 2,079,442 1,561,073 1,031,970 515,018 1,985,350 1,504,191 -55.13%
Tax -111,070 -538,654 -398,083 -261,520 -128,907 -508,652 -387,573 -56.56%
NP 341,502 1,540,788 1,162,990 770,450 386,111 1,476,698 1,116,618 -54.63%
-
NP to SH 341,502 1,540,788 1,162,990 770,450 386,111 1,476,698 1,116,618 -54.63%
-
Tax Rate 24.54% 25.90% 25.50% 25.34% 25.03% 25.62% 25.77% -
Total Cost 1,167,005 4,986,323 3,689,403 2,482,426 1,248,420 4,863,775 3,579,324 -52.66%
-
Net Worth 621,999 699,750 699,750 699,750 699,750 544,250 544,250 9.31%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div 334,325 1,523,900 1,150,700 761,950 380,975 1,461,699 1,104,049 -54.93%
Div Payout % 97.90% 98.90% 98.94% 98.90% 98.67% 98.98% 98.87% -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 621,999 699,750 699,750 699,750 699,750 544,250 544,250 9.31%
NOSH 7,775,000 7,775,000 7,775,000 7,775,000 7,775,000 7,775,000 7,775,000 0.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 22.64% 23.61% 23.97% 23.69% 23.62% 23.29% 23.78% -
ROE 54.90% 220.19% 166.20% 110.10% 55.18% 271.33% 205.17% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 19.40 83.95 62.41 41.84 21.02 81.55 60.40 -53.13%
EPS 4.39 19.82 14.96 9.91 4.97 18.99 14.36 -54.65%
DPS 4.30 19.60 14.80 9.80 4.90 18.80 14.20 -54.93%
NAPS 0.08 0.09 0.09 0.09 0.09 0.07 0.07 9.31%
Adjusted Per Share Value based on latest NOSH - 7,775,000
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 12.86 55.64 41.36 27.73 13.93 54.05 40.03 -53.12%
EPS 2.91 13.13 9.91 6.57 3.29 12.59 9.52 -54.65%
DPS 2.85 12.99 9.81 6.49 3.25 12.46 9.41 -54.93%
NAPS 0.053 0.0596 0.0596 0.0596 0.0596 0.0464 0.0464 9.27%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 4.55 4.50 4.82 4.15 4.64 5.10 4.90 -
P/RPS 23.45 5.36 7.72 9.92 22.07 6.25 8.11 103.09%
P/EPS 103.59 22.71 32.22 41.88 93.43 26.85 34.12 109.81%
EY 0.97 4.40 3.10 2.39 1.07 3.72 2.93 -52.17%
DY 0.95 4.36 3.07 2.36 1.06 3.69 2.90 -52.51%
P/NAPS 56.88 50.00 53.56 46.11 51.56 72.86 70.00 -12.93%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 22/04/19 24/01/19 17/10/18 13/07/18 13/04/18 30/01/18 17/10/17 -
Price 4.53 4.53 4.46 4.16 4.48 4.95 4.89 -
P/RPS 23.35 5.40 7.15 9.94 21.31 6.07 8.10 102.68%
P/EPS 103.13 22.86 29.82 41.98 90.21 26.06 34.05 109.47%
EY 0.97 4.37 3.35 2.38 1.11 3.84 2.94 -52.28%
DY 0.95 4.33 3.32 2.36 1.09 3.80 2.90 -52.51%
P/NAPS 56.63 50.33 49.56 46.22 49.78 70.71 69.86 -13.07%

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