[CDB] QoQ Quarter Result on 31-Dec-2010 [#4]

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Quarter Result
Revenue	1,519,970	1,467,998	1,430,563	1,429,662	1,351,341	1,335,096	1,290,358	11.52%
YoY %	3.54%	2.62%	0.06%	5.80%	1.22%	3.47%	-	-
Horiz. %	117.79%	113.77%	110.87%	110.80%	104.73%	103.47%	100.00%	-
PBT	398,506	325,283	447,153	450,309	390,444	377,993	378,502	3.48%
YoY %	22.51%	-27.25%	-0.70%	15.33%	3.29%	-0.13%	-	-
Horiz. %	105.29%	85.94%	118.14%	118.97%	103.16%	99.87%	100.00%	-
Tax	-106,061	-88,965	-115,757	-118,283	-101,130	-99,585	-100,246	3.82%
YoY %	-19.22%	23.15%	2.14%	-16.96%	-1.55%	0.66%	-	-
Horiz. %	105.80%	88.75%	115.47%	117.99%	100.88%	99.34%	100.00%	-
NP	292,445	236,318	331,396	332,026	289,314	278,408	278,256	3.36%
YoY %	23.75%	-28.69%	-0.19%	14.76%	3.92%	0.05%	-	-
Horiz. %	105.10%	84.93%	119.10%	119.32%	103.97%	100.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	292,445	236,318	331,396	332,026	289,314	278,408	278,256	3.36%
YoY %	23.75%	-28.69%	-0.19%	14.76%	3.92%	0.05%	-	-
Horiz. %	105.10%	84.93%	119.10%	119.32%	103.97%	100.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.61%	27.35%	25.89%	26.27%	25.90%	26.35%	26.48%	-
YoY %	-2.71%	5.64%	-1.45%	1.43%	-1.71%	-0.49%	-	-
Horiz. %	100.49%	103.29%	97.77%	99.21%	97.81%	99.51%	100.00%	-
Total Cost	1,227,525	1,231,680	1,099,167	1,097,636	1,062,027	1,056,688	1,012,102	13.71%
YoY %	-0.34%	12.06%	0.14%	3.35%	0.51%	4.41%	-	-
Horiz. %	121.28%	121.70%	108.60%	108.45%	104.93%	104.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,306,669	1,243,778	1,345,810	1,345,210	1,399,906	1,384,263	1,375,734	-3.37%
YoY %	5.06%	-7.58%	0.04%	-3.91%	1.13%	0.62%	-	-
Horiz. %	94.98%	90.41%	97.82%	97.78%	101.76%	100.62%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Dividend
Div	287,778	233,208	334,507	334,358	388,862	272,186	272,037	3.81%
YoY %	23.40%	-30.28%	0.04%	-14.02%	42.87%	0.05%	-	-
Horiz. %	105.79%	85.73%	122.96%	122.91%	142.94%	100.05%	100.00%	-
Div Payout %	98.40%	98.68%	100.94%	100.70%	134.41%	97.77%	97.77%	-
YoY %	-0.28%	-2.24%	0.24%	-25.08%	37.48%	0.00%	-	-
Horiz. %	100.64%	100.93%	103.24%	103.00%	137.48%	100.00%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Equity
Net Worth	1,306,669	1,243,778	1,345,810	1,345,210	1,399,906	1,384,263	1,375,734	-3.37%
YoY %	5.06%	-7.58%	0.04%	-3.91%	1.13%	0.62%	-	-
Horiz. %	94.98%	90.41%	97.82%	97.78%	101.76%	100.62%	100.00%	-
NOSH	777,779	777,361	777,924	777,578	777,725	777,675	777,251	0.04%
YoY %	0.05%	-0.07%	0.04%	-0.02%	0.01%	0.05%	-	-
Horiz. %	100.07%	100.01%	100.09%	100.04%	100.06%	100.05%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Ratio Analysis
NP Margin	19.24%	16.10%	23.17%	23.22%	21.41%	20.85%	21.56%	-
YoY %	19.50%	-30.51%	-0.22%	8.45%	2.69%	-3.29%	-	-
Horiz. %	89.24%	74.68%	107.47%	107.70%	99.30%	96.71%	100.00%	-
ROE	22.38%	19.00%	24.62%	24.68%	20.67%	20.11%	20.23%	-
YoY %	17.79%	-22.83%	-0.24%	19.40%	2.78%	-0.59%	-	-
Horiz. %	110.63%	93.92%	121.70%	122.00%	102.17%	99.41%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Per Share
RPS	195.42	188.84	183.89	183.86	173.76	171.68	166.02	11.47%
YoY %	3.48%	2.69%	0.02%	5.81%	1.21%	3.41%	-	-
Horiz. %	117.71%	113.75%	110.76%	110.75%	104.66%	103.41%	100.00%	-
EPS	37.60	30.40	42.60	42.70	37.20	35.80	35.80	3.32%
YoY %	23.68%	-28.64%	-0.23%	14.78%	3.91%	0.00%	-	-
Horiz. %	105.03%	84.92%	118.99%	119.27%	103.91%	100.00%	100.00%	-
DPS	37.00	30.00	43.00	43.00	50.00	35.00	35.00	3.77%
YoY %	23.33%	-30.23%	0.00%	-14.00%	42.86%	0.00%	-	-
Horiz. %	105.71%	85.71%	122.86%	122.86%	142.86%	100.00%	100.00%	-
NAPS	1.68	1.60	1.73	1.73	1.80	1.78	1.77	-3.41%
YoY %	5.00%	-7.51%	0.00%	-3.89%	1.12%	0.56%	-	-
Horiz. %	94.92%	90.40%	97.74%	97.74%	101.69%	100.56%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Adjusted Per Share Value based on latest NOSH - 777,578
RPS	12.96	12.51	12.19	12.19	11.52	11.38	11.00	11.54%
YoY %	3.60%	2.63%	0.00%	5.82%	1.23%	3.45%	-	-
Horiz. %	117.82%	113.73%	110.82%	110.82%	104.73%	103.45%	100.00%	-
EPS	2.49	2.01	2.82	2.83	2.47	2.37	2.37	3.34%
YoY %	23.88%	-28.72%	-0.35%	14.57%	4.22%	0.00%	-	-
Horiz. %	105.06%	84.81%	118.99%	119.41%	104.22%	100.00%	100.00%	-
DPS	2.45	1.99	2.85	2.85	3.31	2.32	2.32	3.69%
YoY %	23.12%	-30.18%	0.00%	-13.90%	42.67%	0.00%	-	-
Horiz. %	105.60%	85.78%	122.84%	122.84%	142.67%	100.00%	100.00%	-
NAPS	0.1114	0.106	0.1147	0.1147	0.1193	0.118	0.1173	-3.37%
YoY %	5.09%	-7.59%	0.00%	-3.86%	1.10%	0.60%	-	-
Horiz. %	94.97%	90.37%	97.78%	97.78%	101.71%	100.60%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/11	30/06/11	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	-
Price	3.04	2.90	2.86	2.46	2.43	2.30	2.26	-
P/RPS	1.56	1.54	1.56	1.34	1.40	1.34	1.36	9.56%
YoY %	1.30%	-1.28%	16.42%	-4.29%	4.48%	-1.47%	-	-
Horiz. %	114.71%	113.24%	114.71%	98.53%	102.94%	98.53%	100.00%	-
P/EPS	8.09	9.54	6.71	5.76	6.53	6.42	6.31	17.99%
YoY %	-15.20%	42.18%	16.49%	-11.79%	1.71%	1.74%	-	-
Horiz. %	128.21%	151.19%	106.34%	91.28%	103.49%	101.74%	100.00%	-
EY	12.37	10.48	14.90	17.36	15.31	15.57	15.84	-15.18%
YoY %	18.03%	-29.66%	-14.17%	13.39%	-1.67%	-1.70%	-	-
Horiz. %	78.09%	66.16%	94.07%	109.60%	96.65%	98.30%	100.00%	-
DY	12.17	10.34	15.03	17.48	20.58	15.22	15.49	-14.84%
YoY %	17.70%	-31.20%	-14.02%	-15.06%	35.22%	-1.74%	-	-
Horiz. %	78.57%	66.75%	97.03%	112.85%	132.86%	98.26%	100.00%	-
P/NAPS	1.81	1.81	1.65	1.42	1.35	1.29	1.28	25.95%
YoY %	0.00%	9.70%	16.20%	5.19%	4.65%	0.78%	-	-
Horiz. %	141.41%	141.41%	128.91%	110.94%	105.47%	100.78%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Price Multiplier on Announcement Date
Date	24/10/11	20/07/11	29/04/11	28/01/11	26/10/10	20/07/10	04/05/10	-
Price	3.16	2.98	2.91	2.53	2.47	2.37	2.27	-
P/RPS	1.62	1.58	1.58	1.38	1.42	1.38	1.37	11.81%
YoY %	2.53%	0.00%	14.49%	-2.82%	2.90%	0.73%	-	-
Horiz. %	118.25%	115.33%	115.33%	100.73%	103.65%	100.73%	100.00%	-
P/EPS	8.40	9.80	6.83	5.93	6.64	6.62	6.34	20.61%
YoY %	-14.29%	43.48%	15.18%	-10.69%	0.30%	4.42%	-	-
Horiz. %	132.49%	154.57%	107.73%	93.53%	104.73%	104.42%	100.00%	-
EY	11.90	10.20	14.64	16.88	15.06	15.11	15.77	-17.10%
YoY %	16.67%	-30.33%	-13.27%	12.08%	-0.33%	-4.19%	-	-
Horiz. %	75.46%	64.68%	92.83%	107.04%	95.50%	95.81%	100.00%	-
DY	11.71	10.07	14.78	17.00	20.24	14.77	15.42	-16.74%
YoY %	16.29%	-31.87%	-13.06%	-16.01%	37.03%	-4.22%	-	-
Horiz. %	75.94%	65.30%	95.85%	110.25%	131.26%	95.78%	100.00%	-
P/NAPS	1.88	1.86	1.68	1.46	1.37	1.33	1.28	29.18%
YoY %	1.08%	10.71%	15.07%	6.57%	3.01%	3.91%	-	-
Horiz. %	146.87%	145.31%	131.25%	114.06%	107.03%	103.91%	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