[CDB] QoQ Cumulative Quarter Result on 31-Dec-2007 [#4]

Announcement Date
05-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 38.07%
YoY- 31.89%
Quarter Report
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 3,582,790 2,360,170 1,166,454 4,362,635 3,185,965 2,072,540 1,014,872 131.31%
PBT 1,165,079 799,616 395,646 1,445,314 1,058,716 683,547 339,029 127.21%
Tax -306,605 -211,084 -105,506 -382,719 -289,117 -187,227 -93,027 120.98%
NP 858,474 588,532 290,140 1,062,595 769,599 496,320 246,002 129.54%
-
NP to SH 858,474 588,532 290,140 1,062,595 769,599 496,320 246,002 129.54%
-
Tax Rate 26.32% 26.40% 26.67% 26.48% 27.31% 27.39% 27.44% -
Total Cost 2,724,316 1,771,638 876,314 3,300,040 2,416,366 1,576,220 768,870 131.88%
-
Net Worth 2,186,318 2,335,925 1,866,792 1,574,770 1,830,235 1,934,298 1,995,016 6.27%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 1,032,003 432,297 - 1,707,875 1,263,912 513,563 - -
Div Payout % 120.21% 73.45% - 160.73% 164.23% 103.47% - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 2,186,318 2,335,925 1,866,792 1,574,770 1,830,235 1,934,298 1,995,016 6.27%
NOSH 764,446 758,417 749,715 749,890 750,096 749,728 750,006 1.27%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 23.96% 24.94% 24.87% 24.36% 24.16% 23.95% 24.24% -
ROE 39.27% 25.19% 15.54% 67.48% 42.05% 25.66% 12.33% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 468.68 311.20 155.59 581.77 424.74 276.44 135.32 128.39%
EPS 112.30 77.60 38.70 141.70 102.60 66.20 32.80 126.65%
DPS 135.00 57.00 0.00 227.75 168.50 68.50 0.00 -
NAPS 2.86 3.08 2.49 2.10 2.44 2.58 2.66 4.93%
Adjusted Per Share Value based on latest NOSH - 749,350
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 30.54 20.12 9.94 37.19 27.16 17.67 8.65 131.33%
EPS 7.32 5.02 2.47 9.06 6.56 4.23 2.10 129.37%
DPS 8.80 3.68 0.00 14.56 10.77 4.38 0.00 -
NAPS 0.1864 0.1991 0.1591 0.1342 0.156 0.1649 0.1701 6.27%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 2.24 2.39 2.44 2.48 21.50 23.00 18.70 -
P/RPS 0.48 0.77 1.57 0.43 5.06 8.32 13.82 -89.28%
P/EPS 1.99 3.08 6.30 1.75 20.96 34.74 57.01 -89.25%
EY 50.13 32.47 15.86 57.14 4.77 2.88 1.75 830.50%
DY 60.27 23.85 0.00 91.83 7.84 2.98 0.00 -
P/NAPS 0.78 0.78 0.98 1.18 8.81 8.91 7.03 -76.81%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 24/10/08 22/07/08 29/04/08 05/02/08 19/10/07 20/07/07 03/05/07 -
Price 2.22 2.36 2.42 2.50 23.00 22.90 21.50 -
P/RPS 0.47 0.76 1.56 0.43 5.42 8.28 15.89 -90.37%
P/EPS 1.98 3.04 6.25 1.76 22.42 34.59 65.55 -90.23%
EY 50.59 32.88 15.99 56.68 4.46 2.89 1.53 923.64%
DY 60.81 24.15 0.00 91.10 7.33 2.99 0.00 -
P/NAPS 0.78 0.77 0.97 1.19 9.43 8.88 8.08 -78.86%

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