[CDB] QoQ 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
Quarter Result
Revenue	1,351,341	1,335,096	1,290,358	1,247,612	1,238,766	1,204,832	1,218,355	7.14%
YoY %	1.22%	3.47%	3.43%	0.71%	2.82%	-1.11%	-	-
Horiz. %	110.92%	109.58%	105.91%	102.40%	101.68%	98.89%	100.00%	-
PBT	390,444	377,993	378,502	336,875	333,181	323,940	372,459	3.19%
YoY %	3.29%	-0.13%	12.36%	1.11%	2.85%	-13.03%	-	-
Horiz. %	104.83%	101.49%	101.62%	90.45%	89.45%	86.97%	100.00%	-
Tax	-101,130	-99,585	-100,246	-90,395	-89,096	-89,473	-97,020	2.80%
YoY %	-1.55%	0.66%	-10.90%	-1.46%	0.42%	7.78%	-	-
Horiz. %	104.24%	102.64%	103.33%	93.17%	91.83%	92.22%	100.00%	-
NP	289,314	278,408	278,256	246,480	244,085	234,467	275,439	3.32%
YoY %	3.92%	0.05%	12.89%	0.98%	4.10%	-14.88%	-	-
Horiz. %	105.04%	101.08%	101.02%	89.49%	88.62%	85.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	289,314	278,408	278,256	246,480	244,085	234,467	275,439	3.32%
YoY %	3.92%	0.05%	12.89%	0.98%	4.10%	-14.88%	-	-
Horiz. %	105.04%	101.08%	101.02%	89.49%	88.62%	85.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.90%	26.35%	26.48%	26.83%	26.74%	27.62%	26.05%	-
YoY %	-1.71%	-0.49%	-1.30%	0.34%	-3.19%	6.03%	-	-
Horiz. %	99.42%	101.15%	101.65%	102.99%	102.65%	106.03%	100.00%	-
Total Cost	1,062,027	1,056,688	1,012,102	1,001,132	994,681	970,365	942,916	8.24%
YoY %	0.51%	4.41%	1.10%	0.65%	2.51%	2.91%	-	-
Horiz. %	112.63%	112.07%	107.34%	106.17%	105.49%	102.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,399,906	1,384,263	1,375,734	1,523,977	1,857,844	1,995,298	2,170,832	-25.33%
YoY %	1.13%	0.62%	-9.73%	-17.97%	-6.89%	-8.09%	-	-
Horiz. %	64.49%	63.77%	63.37%	70.20%	85.58%	91.91%	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	388,862	272,186	272,037	419,871	583,005	380,426	-	-
YoY %	42.87%	0.05%	-35.21%	-27.98%	53.25%	0.00%	-	-
Horiz. %	102.22%	71.55%	71.51%	110.37%	153.25%	100.00%	-	-
Div Payout %	134.41%	97.77%	97.77%	170.35%	238.85%	162.25%	-	-
YoY %	37.48%	0.00%	-42.61%	-28.68%	47.21%	0.00%	-	-
Horiz. %	82.84%	60.26%	60.26%	104.99%	147.21%	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	1,399,906	1,384,263	1,375,734	1,523,977	1,857,844	1,995,298	2,170,832	-25.33%
YoY %	1.13%	0.62%	-9.73%	-17.97%	-6.89%	-8.09%	-	-
Horiz. %	64.49%	63.77%	63.37%	70.20%	85.58%	91.91%	100.00%	-
NOSH	777,725	777,675	777,251	777,539	777,340	776,380	778,076	-0.03%
YoY %	0.01%	0.05%	-0.04%	0.03%	0.12%	-0.22%	-	-
Horiz. %	99.95%	99.95%	99.89%	99.93%	99.91%	99.78%	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	21.41%	20.85%	21.56%	19.76%	19.70%	19.46%	22.61%	-
YoY %	2.69%	-3.29%	9.11%	0.30%	1.23%	-13.93%	-	-
Horiz. %	94.69%	92.22%	95.36%	87.39%	87.13%	86.07%	100.00%	-
ROE	20.67%	20.11%	20.23%	16.17%	13.14%	11.75%	12.69%	-
YoY %	2.78%	-0.59%	25.11%	23.06%	11.83%	-7.41%	-	-
Horiz. %	162.88%	158.47%	159.42%	127.42%	103.55%	92.59%	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	173.76	171.68	166.02	160.46	159.36	155.19	156.59	7.17%
YoY %	1.21%	3.41%	3.47%	0.69%	2.69%	-0.89%	-	-
Horiz. %	110.96%	109.64%	106.02%	102.47%	101.77%	99.11%	100.00%	-
EPS	37.20	35.80	35.80	31.70	31.40	30.20	35.40	3.35%
YoY %	3.91%	0.00%	12.93%	0.96%	3.97%	-14.69%	-	-
Horiz. %	105.08%	101.13%	101.13%	89.55%	88.70%	85.31%	100.00%	-
DPS	50.00	35.00	35.00	54.00	75.00	49.00	0.00	-
YoY %	42.86%	0.00%	-35.19%	-28.00%	53.06%	0.00%	-	-
Horiz. %	102.04%	71.43%	71.43%	110.20%	153.06%	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	11.52	11.38	11.00	10.63	10.56	10.27	10.39	7.11%
YoY %	1.23%	3.45%	3.48%	0.66%	2.82%	-1.15%	-	-
Horiz. %	110.88%	109.53%	105.87%	102.31%	101.64%	98.85%	100.00%	-
EPS	2.47	2.37	2.37	2.10	2.08	2.00	2.35	3.37%
YoY %	4.22%	0.00%	12.86%	0.96%	4.00%	-14.89%	-	-
Horiz. %	105.11%	100.85%	100.85%	89.36%	88.51%	85.11%	100.00%	-
DPS	3.31	2.32	2.32	3.58	4.97	3.24	0.00	-
YoY %	42.67%	0.00%	-35.20%	-27.97%	53.40%	0.00%	-	-
Horiz. %	102.16%	71.60%	71.60%	110.49%	153.40%	100.00%	-	-
NAPS	0.1193	0.118	0.1173	0.1299	0.1584	0.1701	0.185	-25.33%
YoY %	1.10%	0.60%	-9.70%	-17.99%	-6.88%	-8.05%	-	-
Horiz. %	64.49%	63.78%	63.41%	70.22%	85.62%	91.95%	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	1.40	1.34	1.36	1.37	1.34	1.43	1.35	2.45%
YoY %	4.48%	-1.47%	-0.73%	2.24%	-6.29%	5.93%	-	-
Horiz. %	103.70%	99.26%	100.74%	101.48%	99.26%	105.93%	100.00%	-
P/EPS	6.53	6.42	6.31	6.94	6.82	7.35	5.99	5.91%
YoY %	1.71%	1.74%	-9.08%	1.76%	-7.21%	22.70%	-	-
Horiz. %	109.02%	107.18%	105.34%	115.86%	113.86%	122.70%	100.00%	-
EY	15.31	15.57	15.84	14.41	14.67	13.60	16.70	-5.62%
YoY %	-1.67%	-1.70%	9.92%	-1.77%	7.87%	-18.56%	-	-
Horiz. %	91.68%	93.23%	94.85%	86.29%	87.84%	81.44%	100.00%	-
DY	20.58	15.22	15.49	24.55	35.05	22.07	0.00	-
YoY %	35.22%	-1.74%	-36.90%	-29.96%	58.81%	0.00%	-	-
Horiz. %	93.25%	68.96%	70.19%	111.24%	158.81%	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	1.42	1.38	1.37	1.38	1.35	1.43	1.42	0.00%
YoY %	2.90%	0.73%	-0.72%	2.22%	-5.59%	0.70%	-	-
Horiz. %	100.00%	97.18%	96.48%	97.18%	95.07%	100.70%	100.00%	-
P/EPS	6.64	6.62	6.34	6.97	6.85	7.35	6.30	3.56%
YoY %	0.30%	4.42%	-9.04%	1.75%	-6.80%	16.67%	-	-
Horiz. %	105.40%	105.08%	100.63%	110.63%	108.73%	116.67%	100.00%	-
EY	15.06	15.11	15.77	14.34	14.60	13.60	15.87	-3.42%
YoY %	-0.33%	-4.19%	9.97%	-1.78%	7.35%	-14.30%	-	-
Horiz. %	94.90%	95.21%	99.37%	90.36%	92.00%	85.70%	100.00%	-
DY	20.24	14.77	15.42	24.43	34.88	22.07	0.00	-
YoY %	37.03%	-4.22%	-36.88%	-29.96%	58.04%	0.00%	-	-
Horiz. %	91.71%	66.92%	69.87%	110.69%	158.04%	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