[CDB] QoQ TTM Result on 30-Jun-2008 [#2]

Announcement Date
22-Jul-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 4.34%
YoY- 25.97%
Quarter Report
View:
Show?
TTM Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 4,866,376 4,814,475 4,759,460 4,650,265 4,514,217 4,362,635 4,152,734 11.14%
PBT 1,523,709 1,546,896 1,551,677 1,561,383 1,501,931 1,445,314 1,352,671 8.25%
Tax -397,695 -406,181 -400,207 -406,576 -395,198 -382,719 -343,517 10.24%
NP 1,126,014 1,140,715 1,151,470 1,154,807 1,106,733 1,062,595 1,009,154 7.57%
-
NP to SH 1,126,014 1,140,715 1,151,470 1,154,807 1,106,733 1,062,595 1,009,154 7.57%
-
Tax Rate 26.10% 26.26% 25.79% 26.04% 26.31% 26.48% 25.40% -
Total Cost 3,740,362 3,673,760 3,607,990 3,495,458 3,407,484 3,300,040 3,143,580 12.27%
-
Net Worth 2,170,832 1,897,157 2,224,882 2,362,589 1,866,792 1,573,635 1,831,870 11.97%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 1,456,105 1,456,105 1,488,008 1,631,989 1,708,133 1,708,133 1,695,942 -9.65%
Div Payout % 129.32% 127.65% 129.23% 141.32% 154.34% 160.75% 168.06% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 2,170,832 1,897,157 2,224,882 2,362,589 1,866,792 1,573,635 1,831,870 11.97%
NOSH 778,076 777,523 777,930 767,074 749,715 749,350 750,766 2.40%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 23.14% 23.69% 24.19% 24.83% 24.52% 24.36% 24.30% -
ROE 51.87% 60.13% 51.75% 48.88% 59.29% 67.52% 55.09% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 625.44 619.21 611.81 606.23 602.12 582.19 553.13 8.52%
EPS 144.72 146.71 148.02 150.55 147.62 141.80 134.42 5.04%
DPS 188.00 187.27 191.28 212.75 227.75 227.75 226.00 -11.53%
NAPS 2.79 2.44 2.86 3.08 2.49 2.10 2.44 9.33%
Adjusted Per Share Value based on latest NOSH - 767,074
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 41.48 41.04 40.57 39.64 38.48 37.19 35.40 11.13%
EPS 9.60 9.72 9.82 9.84 9.43 9.06 8.60 7.60%
DPS 12.41 12.41 12.68 13.91 14.56 14.56 14.46 -9.68%
NAPS 0.185 0.1617 0.1897 0.2014 0.1591 0.1341 0.1561 11.97%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 2.12 2.18 2.24 2.39 2.44 2.48 21.50 -
P/RPS 0.34 0.35 0.37 0.39 0.41 0.43 3.89 -80.27%
P/EPS 1.46 1.49 1.51 1.59 1.65 1.75 16.00 -79.70%
EY 68.26 67.30 66.08 62.99 60.50 57.18 6.25 391.54%
DY 88.68 85.91 85.39 89.02 93.34 91.83 10.51 313.92%
P/NAPS 0.76 0.89 0.78 0.78 0.98 1.18 8.81 -80.44%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 30/04/09 06/02/09 24/10/08 22/07/08 29/04/08 05/02/08 19/10/07 -
Price 2.23 2.10 2.22 2.36 2.42 2.50 23.00 -
P/RPS 0.36 0.34 0.36 0.39 0.40 0.43 4.16 -80.40%
P/EPS 1.54 1.43 1.50 1.57 1.64 1.76 17.11 -79.88%
EY 64.90 69.86 66.67 63.79 61.00 56.72 5.84 397.26%
DY 84.30 89.18 86.16 90.15 94.11 91.10 9.83 318.42%
P/NAPS 0.80 0.86 0.78 0.77 0.97 1.19 9.43 -80.66%

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