[CDB] QoQ Cumulative Quarter Result on 31-Mar-2015 [#1]

Announcement Date
27-Apr-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -76.41%
YoY- -1.22%
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 6,913,984 5,189,130 3,514,457 1,791,162 7,018,507 5,219,884 3,463,740 58.33%
PBT 2,308,745 1,789,389 1,252,354 626,007 2,645,183 1,985,009 1,328,483 44.40%
Tax -586,195 -449,199 -308,779 -146,789 -614,095 -514,018 -344,411 42.41%
NP 1,722,550 1,340,190 943,575 479,218 2,031,088 1,470,991 984,072 45.09%
-
NP to SH 1,722,550 1,340,190 943,575 479,218 2,031,088 1,470,991 984,072 45.09%
-
Tax Rate 25.39% 25.10% 24.66% 23.45% 23.22% 25.89% 25.93% -
Total Cost 5,191,434 3,848,940 2,570,882 1,311,944 4,987,419 3,748,893 2,479,668 63.43%
-
Net Worth 544,250 544,250 621,999 621,999 699,750 621,999 621,999 -8.49%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 1,710,500 1,329,525 933,000 474,274 2,021,500 1,461,699 979,650 44.85%
Div Payout % 99.30% 99.20% 98.88% 98.97% 99.53% 99.37% 99.55% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 544,250 544,250 621,999 621,999 699,750 621,999 621,999 -8.49%
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
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 24.91% 25.83% 26.85% 26.75% 28.94% 28.18% 28.41% -
ROE 316.50% 246.25% 151.70% 77.04% 290.26% 236.49% 158.21% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 88.93 66.74 45.20 23.04 90.27 67.14 44.55 58.33%
EPS 22.15 17.24 12.14 6.16 26.12 18.92 12.66 45.04%
DPS 22.00 17.10 12.00 6.10 26.00 18.80 12.60 44.85%
NAPS 0.07 0.07 0.08 0.08 0.09 0.08 0.08 -8.49%
Adjusted Per Share Value based on latest NOSH - 7,775,000
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 58.94 44.23 29.96 15.27 59.83 44.49 29.53 58.32%
EPS 14.68 11.42 8.04 4.08 17.31 12.54 8.39 45.05%
DPS 14.58 11.33 7.95 4.04 17.23 12.46 8.35 44.85%
NAPS 0.0464 0.0464 0.053 0.053 0.0596 0.053 0.053 -8.46%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 5.40 5.55 5.36 6.30 6.17 5.85 5.73 -
P/RPS 6.07 8.32 11.86 27.35 6.84 8.71 12.86 -39.29%
P/EPS 24.37 32.20 44.17 102.21 23.62 30.92 45.27 -33.74%
EY 4.10 3.11 2.26 0.98 4.23 3.23 2.21 50.81%
DY 4.07 3.08 2.24 0.97 4.21 3.21 2.20 50.53%
P/NAPS 77.14 79.29 67.00 78.75 68.56 73.13 71.63 5.05%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 05/02/16 26/10/15 13/07/15 27/04/15 09/02/15 20/10/14 17/07/14 -
Price 5.03 5.53 5.53 6.19 6.46 5.93 5.60 -
P/RPS 5.66 8.29 12.23 26.87 7.16 8.83 12.57 -41.16%
P/EPS 22.70 32.08 45.57 100.43 24.73 31.34 44.24 -35.82%
EY 4.40 3.12 2.19 1.00 4.04 3.19 2.26 55.72%
DY 4.37 3.09 2.17 0.99 4.02 3.17 2.25 55.47%
P/NAPS 71.86 79.00 69.13 77.38 71.78 74.13 70.00 1.75%

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