[CDB] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Announcement Date
06-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 32.88%
YoY- 7.35%
Quarter Report
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 3,661,953 2,423,187 1,218,355 4,814,475 3,582,790 2,360,170 1,166,454 114.25%
PBT 1,029,580 696,399 372,459 1,546,896 1,165,079 799,616 395,646 89.08%
Tax -275,589 -186,493 -97,020 -406,181 -306,605 -211,084 -105,506 89.55%
NP 753,991 509,906 275,439 1,140,715 858,474 588,532 290,140 88.90%
-
NP to SH 753,991 509,906 275,439 1,140,715 858,474 588,532 290,140 88.90%
-
Tax Rate 26.77% 26.78% 26.05% 26.26% 26.32% 26.40% 26.67% -
Total Cost 2,907,962 1,913,281 942,916 3,673,760 2,724,316 1,771,638 876,314 122.31%
-
Net Worth 1,857,771 1,997,650 2,170,832 1,874,306 2,186,318 2,335,925 1,866,792 -0.32%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 963,864 380,874 - 1,444,137 1,032,003 432,297 - -
Div Payout % 127.84% 74.70% - 126.60% 120.21% 73.45% - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 1,857,771 1,997,650 2,170,832 1,874,306 2,186,318 2,335,925 1,866,792 -0.32%
NOSH 777,310 777,295 778,076 768,158 764,446 758,417 749,715 2.43%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 20.59% 21.04% 22.61% 23.69% 23.96% 24.94% 24.87% -
ROE 40.59% 25.53% 12.69% 60.86% 39.27% 25.19% 15.54% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 471.11 311.75 156.59 626.76 468.68 311.20 155.59 109.15%
EPS 97.00 65.60 35.40 148.50 112.30 77.60 38.70 84.41%
DPS 124.00 49.00 0.00 188.00 135.00 57.00 0.00 -
NAPS 2.39 2.57 2.79 2.44 2.86 3.08 2.49 -2.69%
Adjusted Per Share Value based on latest NOSH - 777,523
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 31.21 20.66 10.39 41.04 30.54 20.12 9.94 114.27%
EPS 6.43 4.35 2.35 9.72 7.32 5.02 2.47 89.12%
DPS 8.22 3.25 0.00 12.31 8.80 3.68 0.00 -
NAPS 0.1584 0.1703 0.185 0.1598 0.1864 0.1991 0.1591 -0.29%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 2.14 2.22 2.12 2.18 2.24 2.39 2.44 -
P/RPS 0.45 0.71 1.35 0.35 0.48 0.77 1.57 -56.49%
P/EPS 2.21 3.38 5.99 1.47 1.99 3.08 6.30 -50.22%
EY 45.33 29.55 16.70 68.12 50.13 32.47 15.86 101.26%
DY 57.94 22.07 0.00 86.24 60.27 23.85 0.00 -
P/NAPS 0.90 0.86 0.76 0.89 0.78 0.78 0.98 -5.51%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 28/10/09 22/07/09 30/04/09 06/02/09 24/10/08 22/07/08 29/04/08 -
Price 2.15 2.22 2.23 2.10 2.22 2.36 2.42 -
P/RPS 0.46 0.71 1.42 0.34 0.47 0.76 1.56 -55.66%
P/EPS 2.22 3.38 6.30 1.41 1.98 3.04 6.25 -49.81%
EY 45.12 29.55 15.87 70.71 50.59 32.88 15.99 99.55%
DY 57.67 22.07 0.00 89.52 60.81 24.15 0.00 -
P/NAPS 0.90 0.86 0.80 0.86 0.78 0.77 0.97 -4.86%

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