[CDB] QoQ Quarter Result on 30-Jun-2012 [#2]

Announcement Date
23-Jul-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 1.11%
YoY- 37.18%
View:
Show?
Quarter Result
31/12/12 21/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 1,629,265 1,629,265 1,582,518 1,579,721 1,569,409 1,545,423 1,519,970 5.68%
PBT 359,725 359,725 406,094 419,336 405,794 389,320 398,506 -7.83%
Tax -114,202 -114,202 -90,724 -95,149 -85,159 4,905 -106,061 6.07%
NP 245,523 245,523 315,370 324,187 320,635 394,225 292,445 -13.00%
-
NP to SH 245,523 245,523 315,370 324,187 320,635 394,225 292,445 -13.00%
-
Tax Rate 31.75% 31.75% 22.34% 22.69% 20.99% -1.26% 26.61% -
Total Cost 1,383,742 1,383,742 1,267,148 1,255,534 1,248,774 1,151,198 1,227,525 10.01%
-
Net Worth 233,249 0 932,999 1,088,397 1,245,184 1,399,615 1,306,669 -74.67%
Dividend
31/12/12 21/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 194,375 194,375 933,000 458,681 459,161 505,416 287,778 -26.85%
Div Payout % 79.17% 79.17% 295.84% 141.49% 143.20% 128.21% 98.40% -
Equity
31/12/12 21/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 233,249 0 932,999 1,088,397 1,245,184 1,399,615 1,306,669 -74.67%
NOSH 7,775,000 7,775,000 7,775,000 7,774,268 7,782,403 7,775,640 777,779 526.35%
Ratio Analysis
31/12/12 21/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 15.07% 15.07% 19.93% 20.52% 20.43% 25.51% 19.24% -
ROE 105.26% 0.00% 33.80% 29.79% 25.75% 28.17% 22.38% -
Per Share
31/12/12 21/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 20.96 20.96 20.35 20.32 20.17 19.88 195.42 -83.12%
EPS 3.16 3.16 4.06 4.17 4.12 5.07 37.60 -86.10%
DPS 2.50 2.50 12.00 5.90 5.90 6.50 37.00 -88.32%
NAPS 0.03 0.00 0.12 0.14 0.16 0.18 1.68 -95.95%
Adjusted Per Share Value based on latest NOSH - 7,774,268
31/12/12 21/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 13.89 13.89 13.49 13.47 13.38 13.17 12.96 5.67%
EPS 2.09 2.09 2.69 2.76 2.73 3.36 2.49 -13.02%
DPS 1.66 1.66 7.95 3.91 3.91 4.31 2.45 -26.67%
NAPS 0.0199 0.00 0.0795 0.0928 0.1061 0.1193 0.1114 -74.65%
Price Multiplier on Financial Quarter End Date
31/12/12 21/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 31/12/12 21/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 5.29 5.21 5.28 4.25 4.06 3.88 3.04 -
P/RPS 25.24 24.86 25.94 20.92 20.13 19.52 1.56 819.34%
P/EPS 167.52 164.99 130.17 101.92 98.54 76.53 8.09 1019.10%
EY 0.60 0.61 0.77 0.98 1.01 1.31 12.37 -91.03%
DY 0.47 0.48 2.27 1.39 1.45 1.68 12.17 -92.52%
P/NAPS 176.33 0.00 44.00 30.36 25.38 21.56 1.81 3744.49%
Price Multiplier on Announcement Date
31/12/12 21/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 06/02/13 - 23/10/12 23/07/12 25/04/12 19/01/12 24/10/11 -
Price 4.66 0.00 5.48 4.42 3.96 3.88 3.16 -
P/RPS 22.24 0.00 26.92 21.75 19.64 19.52 1.62 706.52%
P/EPS 147.57 0.00 135.10 106.00 96.12 76.53 8.40 881.68%
EY 0.68 0.00 0.74 0.94 1.04 1.31 11.90 -89.78%
DY 0.54 0.00 2.19 1.33 1.49 1.68 11.71 -91.38%
P/NAPS 155.33 0.00 45.67 31.57 24.75 21.56 1.88 3271.45%

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