[CDB] QoQ Cumulative Quarter Result on 30-Sep-2010 [#3]

Announcement Date
26-Oct-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 51.97%
YoY- 12.2%
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 2,898,561 1,430,563 5,406,457 3,976,795 2,625,454 1,290,358 4,909,565 -29.69%
PBT 772,436 447,153 1,597,248 1,146,939 756,495 378,502 1,366,455 -31.70%
Tax -204,722 -115,757 -419,244 -300,961 -199,831 -100,246 -365,984 -32.18%
NP 567,714 331,396 1,178,004 845,978 556,664 278,256 1,000,471 -31.53%
-
NP to SH 567,714 331,396 1,178,004 845,978 556,664 278,256 1,000,471 -31.53%
-
Tax Rate 26.50% 25.89% 26.25% 26.24% 26.42% 26.48% 26.78% -
Total Cost 2,330,847 1,099,167 4,228,453 3,130,817 2,068,790 1,012,102 3,909,094 -29.22%
-
Net Worth 1,244,304 1,345,810 1,345,179 1,399,595 1,383,885 1,375,734 1,523,638 -12.66%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 567,713 334,507 1,267,423 933,063 544,224 272,037 1,383,712 -44.87%
Div Payout % 100.00% 100.94% 107.59% 110.29% 97.77% 97.77% 138.31% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 1,244,304 1,345,810 1,345,179 1,399,595 1,383,885 1,375,734 1,523,638 -12.66%
NOSH 777,690 777,924 777,560 777,553 777,463 777,251 777,366 0.02%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 19.59% 23.17% 21.79% 21.27% 21.20% 21.56% 20.38% -
ROE 45.63% 24.62% 87.57% 60.44% 40.22% 20.23% 65.66% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 372.71 183.89 695.31 511.45 337.69 166.02 631.56 -29.71%
EPS 73.00 42.60 151.50 108.80 71.60 35.80 128.70 -31.54%
DPS 73.00 43.00 163.00 120.00 70.00 35.00 178.00 -44.89%
NAPS 1.60 1.73 1.73 1.80 1.78 1.77 1.96 -12.68%
Adjusted Per Share Value based on latest NOSH - 777,725
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 24.71 12.19 46.08 33.90 22.38 11.00 41.85 -29.68%
EPS 4.84 2.82 10.04 7.21 4.75 2.37 8.53 -31.53%
DPS 4.84 2.85 10.80 7.95 4.64 2.32 11.79 -44.85%
NAPS 0.1061 0.1147 0.1147 0.1193 0.118 0.1173 0.1299 -12.65%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 2.90 2.86 2.46 2.43 2.30 2.26 2.20 -
P/RPS 0.78 1.56 0.35 0.48 0.68 1.36 0.35 70.86%
P/EPS 3.97 6.71 1.62 2.23 3.21 6.31 1.71 75.60%
EY 25.17 14.90 61.59 44.77 31.13 15.84 58.50 -43.09%
DY 25.17 15.03 66.26 49.38 30.43 15.49 80.91 -54.18%
P/NAPS 1.81 1.65 1.42 1.35 1.29 1.28 1.12 37.83%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 20/07/11 29/04/11 28/01/11 26/10/10 20/07/10 04/05/10 03/02/10 -
Price 2.98 2.91 2.53 2.47 2.37 2.27 2.21 -
P/RPS 0.80 1.58 0.36 0.48 0.70 1.37 0.35 73.78%
P/EPS 4.08 6.83 1.67 2.27 3.31 6.34 1.72 78.14%
EY 24.50 14.64 59.88 44.05 30.21 15.77 58.24 -43.94%
DY 24.50 14.78 64.43 48.58 29.54 15.42 80.54 -54.86%
P/NAPS 1.86 1.68 1.46 1.37 1.33 1.28 1.13 39.53%

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