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

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Cumulative Result
Revenue	3,976,795	2,625,454	1,290,358	4,909,565	3,661,953	2,423,187	1,218,355	119.88%
YoY %	51.47%	103.47%	-73.72%	34.07%	51.12%	98.89%	-	-
Horiz. %	326.41%	215.49%	105.91%	402.97%	300.57%	198.89%	100.00%	-
PBT	1,146,939	756,495	378,502	1,366,455	1,029,580	696,399	372,459	111.51%
YoY %	51.61%	99.87%	-72.30%	32.72%	47.84%	86.97%	-	-
Horiz. %	307.94%	203.11%	101.62%	366.87%	276.43%	186.97%	100.00%	-
Tax	-300,961	-199,831	-100,246	-365,984	-275,589	-186,493	-97,020	112.55%
YoY %	-50.61%	-99.34%	72.61%	-32.80%	-47.77%	-92.22%	-	-
Horiz. %	310.21%	205.97%	103.33%	377.23%	284.05%	192.22%	100.00%	-
NP	845,978	556,664	278,256	1,000,471	753,991	509,906	275,439	111.15%
YoY %	51.97%	100.05%	-72.19%	32.69%	47.87%	85.12%	-	-
Horiz. %	307.14%	202.10%	101.02%	363.23%	273.74%	185.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	845,978	556,664	278,256	1,000,471	753,991	509,906	275,439	111.15%
YoY %	51.97%	100.05%	-72.19%	32.69%	47.87%	85.12%	-	-
Horiz. %	307.14%	202.10%	101.02%	363.23%	273.74%	185.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.24%	26.42%	26.48%	26.78%	26.77%	26.78%	26.05%	-
YoY %	-0.68%	-0.23%	-1.12%	0.04%	-0.04%	2.80%	-	-
Horiz. %	100.73%	101.42%	101.65%	102.80%	102.76%	102.80%	100.00%	-
Total Cost	3,130,817	2,068,790	1,012,102	3,909,094	2,907,962	1,913,281	942,916	122.40%
YoY %	51.34%	104.41%	-74.11%	34.43%	51.99%	102.91%	-	-
Horiz. %	332.04%	219.40%	107.34%	414.57%	308.40%	202.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
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%
YoY %	1.14%	0.59%	-9.71%	-17.99%	-7.00%	-7.98%	-	-
Horiz. %	64.47%	63.75%	63.37%	70.19%	85.58%	92.02%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Dividend
Div	933,063	544,224	272,037	1,383,712	963,864	380,874	-	-
YoY %	71.45%	100.06%	-80.34%	43.56%	153.07%	0.00%	-	-
Horiz. %	244.98%	142.89%	71.42%	363.30%	253.07%	100.00%	-	-
Div Payout %	110.29%	97.77%	97.77%	138.31%	127.84%	74.70%	-	-
YoY %	12.81%	0.00%	-29.31%	8.19%	71.14%	0.00%	-	-
Horiz. %	147.64%	130.88%	130.88%	185.15%	171.14%	100.00%	-	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Equity
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%
YoY %	1.14%	0.59%	-9.71%	-17.99%	-7.00%	-7.98%	-	-
Horiz. %	64.47%	63.75%	63.37%	70.19%	85.58%	92.02%	100.00%	-
NOSH	777,553	777,463	777,251	777,366	777,310	777,295	778,076	-0.04%
YoY %	0.01%	0.03%	-0.01%	0.01%	0.00%	-0.10%	-	-
Horiz. %	99.93%	99.92%	99.89%	99.91%	99.90%	99.90%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Ratio Analysis
NP Margin	21.27%	21.20%	21.56%	20.38%	20.59%	21.04%	22.61%	-
YoY %	0.33%	-1.67%	5.79%	-1.02%	-2.14%	-6.94%	-	-
Horiz. %	94.07%	93.76%	95.36%	90.14%	91.07%	93.06%	100.00%	-
ROE	60.44%	40.22%	20.23%	65.66%	40.59%	25.53%	12.69%	-
YoY %	50.27%	98.81%	-69.19%	61.76%	58.99%	101.18%	-	-
Horiz. %	476.28%	316.94%	159.42%	517.42%	319.86%	201.18%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Per Share
RPS	511.45	337.69	166.02	631.56	471.11	311.75	156.59	119.97%
YoY %	51.46%	103.40%	-73.71%	34.06%	51.12%	99.09%	-	-
Horiz. %	326.62%	215.65%	106.02%	403.32%	300.86%	199.09%	100.00%	-
EPS	108.80	71.60	35.80	128.70	97.00	65.60	35.40	111.24%
YoY %	51.96%	100.00%	-72.18%	32.68%	47.87%	85.31%	-	-
Horiz. %	307.34%	202.26%	101.13%	363.56%	274.01%	185.31%	100.00%	-
DPS	120.00	70.00	35.00	178.00	124.00	49.00	0.00	-
YoY %	71.43%	100.00%	-80.34%	43.55%	153.06%	0.00%	-	-
Horiz. %	244.90%	142.86%	71.43%	363.27%	253.06%	100.00%	-	-
NAPS	1.80	1.78	1.77	1.96	2.39	2.57	2.79	-25.31%
YoY %	1.12%	0.56%	-9.69%	-17.99%	-7.00%	-7.89%	-	-
Horiz. %	64.52%	63.80%	63.44%	70.25%	85.66%	92.11%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Adjusted Per Share Value based on latest NOSH - 777,539
RPS	33.90	22.38	11.00	41.85	31.21	20.66	10.39	119.82%
YoY %	51.47%	103.45%	-73.72%	34.09%	51.06%	98.85%	-	-
Horiz. %	326.28%	215.40%	105.87%	402.79%	300.38%	198.85%	100.00%	-
EPS	7.21	4.75	2.37	8.53	6.43	4.35	2.35	110.99%
YoY %	51.79%	100.42%	-72.22%	32.66%	47.82%	85.11%	-	-
Horiz. %	306.81%	202.13%	100.85%	362.98%	273.62%	185.11%	100.00%	-
DPS	7.95	4.64	2.32	11.79	8.22	3.25	0.00	-
YoY %	71.34%	100.00%	-80.32%	43.43%	152.92%	0.00%	-	-
Horiz. %	244.62%	142.77%	71.38%	362.77%	252.92%	100.00%	-	-
NAPS	0.1193	0.118	0.1173	0.1299	0.1584	0.1703	0.185	-25.33%
YoY %	1.10%	0.60%	-9.70%	-17.99%	-6.99%	-7.95%	-	-
Horiz. %	64.49%	63.78%	63.41%	70.22%	85.62%	92.05%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Financial Quarter End Date
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	0.48	0.68	1.36	0.35	0.45	0.71	1.35	-49.77%
YoY %	-29.41%	-50.00%	288.57%	-22.22%	-36.62%	-47.41%	-	-
Horiz. %	35.56%	50.37%	100.74%	25.93%	33.33%	52.59%	100.00%	-
P/EPS	2.23	3.21	6.31	1.71	2.21	3.38	5.99	-48.21%
YoY %	-30.53%	-49.13%	269.01%	-22.62%	-34.62%	-43.57%	-	-
Horiz. %	37.23%	53.59%	105.34%	28.55%	36.89%	56.43%	100.00%	-
EY	44.77	31.13	15.84	58.50	45.33	29.55	16.70	92.86%
YoY %	43.82%	96.53%	-72.92%	29.05%	53.40%	76.95%	-	-
Horiz. %	268.08%	186.41%	94.85%	350.30%	271.44%	176.95%	100.00%	-
DY	49.38	30.43	15.49	80.91	57.94	22.07	0.00	-
YoY %	62.27%	96.45%	-80.86%	39.64%	162.53%	0.00%	-	-
Horiz. %	223.74%	137.88%	70.19%	366.61%	262.53%	100.00%	-	-
P/NAPS	1.35	1.29	1.28	1.12	0.90	0.86	0.76	46.62%
YoY %	4.65%	0.78%	14.29%	24.44%	4.65%	13.16%	-	-
Horiz. %	177.63%	169.74%	168.42%	147.37%	118.42%	113.16%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Announcement Date
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	0.48	0.70	1.37	0.35	0.46	0.71	1.42	-51.44%
YoY %	-31.43%	-48.91%	291.43%	-23.91%	-35.21%	-50.00%	-	-
Horiz. %	33.80%	49.30%	96.48%	24.65%	32.39%	50.00%	100.00%	-
P/EPS	2.27	3.31	6.34	1.72	2.22	3.38	6.30	-49.33%
YoY %	-31.42%	-47.79%	268.60%	-22.52%	-34.32%	-46.35%	-	-
Horiz. %	36.03%	52.54%	100.63%	27.30%	35.24%	53.65%	100.00%	-
EY	44.05	30.21	15.77	58.24	45.12	29.55	15.87	97.38%
YoY %	45.81%	91.57%	-72.92%	29.08%	52.69%	86.20%	-	-
Horiz. %	277.57%	190.36%	99.37%	366.98%	284.31%	186.20%	100.00%	-
DY	48.58	29.54	15.42	80.54	57.67	22.07	0.00	-
YoY %	64.45%	91.57%	-80.85%	39.66%	161.30%	0.00%	-	-
Horiz. %	220.12%	133.85%	69.87%	364.93%	261.30%	100.00%	-	-
P/NAPS	1.37	1.33	1.28	1.13	0.90	0.86	0.80	43.09%
YoY %	3.01%	3.91%	13.27%	25.56%	4.65%	7.50%	-	-
Horiz. %	171.25%	166.25%	160.00%	141.25%	112.50%	107.50%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos