[CDB] QoQ Quarter Result on 30-Sep-2015 [#3]

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Quarter Result
Revenue	1,655,430	1,652,842	1,724,854	1,674,673	1,723,295	1,791,162	1,798,623	-5.38%
YoY %	0.16%	-4.17%	3.00%	-2.82%	-3.79%	-0.41%	-	-
Horiz. %	92.04%	91.89%	95.90%	93.11%	95.81%	99.59%	100.00%	-
PBT	575,635	533,562	519,356	537,035	626,347	626,007	660,174	-8.73%
YoY %	7.89%	2.74%	-3.29%	-14.26%	0.05%	-5.18%	-	-
Horiz. %	87.19%	80.82%	78.67%	81.35%	94.88%	94.82%	100.00%	-
Tax	-155,027	-134,520	-136,996	-140,420	-161,990	-146,789	-100,077	33.91%
YoY %	-15.24%	1.81%	2.44%	13.32%	-10.36%	-46.68%	-	-
Horiz. %	154.91%	134.42%	136.89%	140.31%	161.87%	146.68%	100.00%	-
NP	420,608	399,042	382,360	396,615	464,357	479,218	560,097	-17.39%
YoY %	5.40%	4.36%	-3.59%	-14.59%	-3.10%	-14.44%	-	-
Horiz. %	75.10%	71.25%	68.27%	70.81%	82.91%	85.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	420,608	399,042	382,360	396,615	464,357	479,218	560,097	-17.39%
YoY %	5.40%	4.36%	-3.59%	-14.59%	-3.10%	-14.44%	-	-
Horiz. %	75.10%	71.25%	68.27%	70.81%	82.91%	85.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.93%	25.21%	26.38%	26.15%	25.86%	23.45%	15.16%	-
YoY %	6.82%	-4.44%	0.88%	1.12%	10.28%	54.68%	-	-
Horiz. %	177.64%	166.29%	174.01%	172.49%	170.58%	154.68%	100.00%	-
Total Cost	1,234,822	1,253,800	1,342,494	1,278,058	1,258,938	1,311,944	1,238,526	-0.19%
YoY %	-1.51%	-6.61%	5.04%	1.52%	-4.04%	5.93%	-	-
Horiz. %	99.70%	101.23%	108.39%	103.19%	101.65%	105.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	544,250	544,250	544,250	544,250	621,999	621,999	699,750	-15.43%
YoY %	0.00%	0.00%	0.00%	-12.50%	0.00%	-11.11%	-	-
Horiz. %	77.78%	77.78%	77.78%	77.78%	88.89%	88.89%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Dividend
Div	419,850	396,524	380,975	396,524	458,725	474,274	559,799	-17.46%
YoY %	5.88%	4.08%	-3.92%	-13.56%	-3.28%	-15.28%	-	-
Horiz. %	75.00%	70.83%	68.06%	70.83%	81.94%	84.72%	100.00%	-
Div Payout %	99.82%	99.37%	99.64%	99.98%	98.79%	98.97%	99.95%	-
YoY %	0.45%	-0.27%	-0.34%	1.20%	-0.18%	-0.98%	-	-
Horiz. %	99.87%	99.42%	99.69%	100.03%	98.84%	99.02%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Equity
Net Worth	544,250	544,250	544,250	544,250	621,999	621,999	699,750	-15.43%
YoY %	0.00%	0.00%	0.00%	-12.50%	0.00%	-11.11%	-	-
Horiz. %	77.78%	77.78%	77.78%	77.78%	88.89%	88.89%	100.00%	-
NOSH	7,775,000	7,775,000	7,775,000	7,775,000	7,775,000	7,775,000	7,775,000	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Ratio Analysis
NP Margin	25.41%	24.14%	22.17%	23.68%	26.95%	26.75%	31.14%	-
YoY %	5.26%	8.89%	-6.38%	-12.13%	0.75%	-14.10%	-	-
Horiz. %	81.60%	77.52%	71.19%	76.04%	86.54%	85.90%	100.00%	-
ROE	77.28%	73.32%	70.25%	72.87%	74.66%	77.04%	80.04%	-
YoY %	5.40%	4.37%	-3.60%	-2.40%	-3.09%	-3.75%	-	-
Horiz. %	96.55%	91.60%	87.77%	91.04%	93.28%	96.25%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Per Share
RPS	21.29	21.26	22.18	21.54	22.16	23.04	23.13	-5.38%
YoY %	0.14%	-4.15%	2.97%	-2.80%	-3.82%	-0.39%	-	-
Horiz. %	92.04%	91.92%	95.89%	93.13%	95.81%	99.61%	100.00%	-
EPS	5.41	5.13	4.92	5.10	5.97	6.16	7.20	-17.36%
YoY %	5.46%	4.27%	-3.53%	-14.57%	-3.08%	-14.44%	-	-
Horiz. %	75.14%	71.25%	68.33%	70.83%	82.92%	85.56%	100.00%	-
DPS	5.40	5.10	4.90	5.10	5.90	6.10	7.20	-17.46%
YoY %	5.88%	4.08%	-3.92%	-13.56%	-3.28%	-15.28%	-	-
Horiz. %	75.00%	70.83%	68.06%	70.83%	81.94%	84.72%	100.00%	-
NAPS	0.07	0.07	0.07	0.07	0.08	0.08	0.09	-15.43%
YoY %	0.00%	0.00%	0.00%	-12.50%	0.00%	-11.11%	-	-
Horiz. %	77.78%	77.78%	77.78%	77.78%	88.89%	88.89%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Adjusted Per Share Value based on latest NOSH - 7,775,000
RPS	14.11	14.09	14.70	14.28	14.69	15.27	15.33	-5.38%
YoY %	0.14%	-4.15%	2.94%	-2.79%	-3.80%	-0.39%	-	-
Horiz. %	92.04%	91.91%	95.89%	93.15%	95.83%	99.61%	100.00%	-
EPS	3.59	3.40	3.26	3.38	3.96	4.08	4.77	-17.27%
YoY %	5.59%	4.29%	-3.55%	-14.65%	-2.94%	-14.47%	-	-
Horiz. %	75.26%	71.28%	68.34%	70.86%	83.02%	85.53%	100.00%	-
DPS	3.58	3.38	3.25	3.38	3.91	4.04	4.77	-17.42%
YoY %	5.92%	4.00%	-3.85%	-13.55%	-3.22%	-15.30%	-	-
Horiz. %	75.05%	70.86%	68.13%	70.86%	81.97%	84.70%	100.00%	-
NAPS	0.0464	0.0464	0.0464	0.0464	0.053	0.053	0.0596	-15.38%
YoY %	0.00%	0.00%	0.00%	-12.45%	0.00%	-11.07%	-	-
Horiz. %	77.85%	77.85%	77.85%	77.85%	88.93%	88.93%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	-
Price	4.78	4.94	5.40	5.55	5.36	6.30	6.17	-
P/RPS	22.45	23.24	24.34	25.77	24.18	27.35	26.67	-10.85%
YoY %	-3.40%	-4.52%	-5.55%	6.58%	-11.59%	2.55%	-	-
Horiz. %	84.18%	87.14%	91.26%	96.63%	90.66%	102.55%	100.00%	-
P/EPS	88.36	96.25	109.80	108.80	89.75	102.21	85.65	2.10%
YoY %	-8.20%	-12.34%	0.92%	21.23%	-12.19%	19.33%	-	-
Horiz. %	103.16%	112.38%	128.20%	127.03%	104.79%	119.33%	100.00%	-
EY	1.13	1.04	0.91	0.92	1.11	0.98	1.17	-2.29%
YoY %	8.65%	14.29%	-1.09%	-17.12%	13.27%	-16.24%	-	-
Horiz. %	96.58%	88.89%	77.78%	78.63%	94.87%	83.76%	100.00%	-
DY	1.13	1.03	0.91	0.92	1.10	0.97	1.17	-2.29%
YoY %	9.71%	13.19%	-1.09%	-16.36%	13.40%	-17.09%	-	-
Horiz. %	96.58%	88.03%	77.78%	78.63%	94.02%	82.91%	100.00%	-
P/NAPS	68.29	70.57	77.14	79.29	67.00	78.75	68.56	-0.26%
YoY %	-3.23%	-8.52%	-2.71%	18.34%	-14.92%	14.86%	-	-
Horiz. %	99.61%	102.93%	112.51%	115.65%	97.72%	114.86%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Price Multiplier on Announcement Date
Date	11/07/16	22/04/16	05/02/16	26/10/15	13/07/15	27/04/15	09/02/15	-
Price	4.75	4.68	5.03	5.53	5.53	6.19	6.46	-
P/RPS	22.31	22.01	22.67	25.67	24.95	26.87	27.92	-13.90%
YoY %	1.36%	-2.91%	-11.69%	2.89%	-7.15%	-3.76%	-	-
Horiz. %	79.91%	78.83%	81.20%	91.94%	89.36%	96.24%	100.00%	-
P/EPS	87.80	91.19	102.28	108.41	92.59	100.43	89.67	-1.39%
YoY %	-3.72%	-10.84%	-5.65%	17.09%	-7.81%	12.00%	-	-
Horiz. %	97.91%	101.70%	114.06%	120.90%	103.26%	112.00%	100.00%	-
EY	1.14	1.10	0.98	0.92	1.08	1.00	1.12	1.18%
YoY %	3.64%	12.24%	6.52%	-14.81%	8.00%	-10.71%	-	-
Horiz. %	101.79%	98.21%	87.50%	82.14%	96.43%	89.29%	100.00%	-
DY	1.14	1.09	0.97	0.92	1.07	0.99	1.11	1.79%
YoY %	4.59%	12.37%	5.43%	-14.02%	8.08%	-10.81%	-	-
Horiz. %	102.70%	98.20%	87.39%	82.88%	96.40%	89.19%	100.00%	-
P/NAPS	67.86	66.86	71.86	79.00	69.13	77.38	71.78	-3.67%
YoY %	1.50%	-6.96%	-9.04%	14.28%	-10.66%	7.80%	-	-
Horiz. %	94.54%	93.15%	100.11%	110.06%	96.31%	107.80%	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