[CDB] QoQ TTM Result on 31-Dec-2008 [#4]

Announcement Date
06-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -0.93%
YoY- 7.35%
Quarter Report
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 4,893,638 4,877,492 4,866,376 4,814,475 4,759,460 4,650,265 4,514,217 5.52%
PBT 1,411,397 1,443,679 1,523,709 1,546,896 1,551,677 1,561,383 1,501,931 -4.05%
Tax -375,165 -381,590 -397,695 -406,181 -400,207 -406,576 -395,198 -3.40%
NP 1,036,232 1,062,089 1,126,014 1,140,715 1,151,470 1,154,807 1,106,733 -4.28%
-
NP to SH 1,036,232 1,062,089 1,126,014 1,140,715 1,151,470 1,154,807 1,106,733 -4.28%
-
Tax Rate 26.58% 26.43% 26.10% 26.26% 25.79% 26.04% 26.31% -
Total Cost 3,857,406 3,815,403 3,740,362 3,673,760 3,607,990 3,495,458 3,407,484 8.61%
-
Net Worth 1,857,844 1,995,298 2,170,832 1,897,157 2,224,882 2,362,589 1,866,792 -0.31%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 1,375,519 1,399,300 1,456,105 1,456,105 1,488,008 1,631,989 1,708,133 -13.43%
Div Payout % 132.74% 131.75% 129.32% 127.65% 129.23% 141.32% 154.34% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 1,857,844 1,995,298 2,170,832 1,897,157 2,224,882 2,362,589 1,866,792 -0.31%
NOSH 777,340 776,380 778,076 777,523 777,930 767,074 749,715 2.43%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 21.18% 21.78% 23.14% 23.69% 24.19% 24.83% 24.52% -
ROE 55.78% 53.23% 51.87% 60.13% 51.75% 48.88% 59.29% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 629.54 628.23 625.44 619.21 611.81 606.23 602.12 3.01%
EPS 133.30 136.80 144.72 146.71 148.02 150.55 147.62 -6.57%
DPS 177.00 180.00 188.00 187.27 191.28 212.75 227.75 -15.45%
NAPS 2.39 2.57 2.79 2.44 2.86 3.08 2.49 -2.69%
Adjusted Per Share Value based on latest NOSH - 777,523
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 41.71 41.58 41.48 41.04 40.57 39.64 38.48 5.51%
EPS 8.83 9.05 9.60 9.72 9.82 9.84 9.43 -4.28%
DPS 11.73 11.93 12.41 12.41 12.68 13.91 14.56 -13.40%
NAPS 0.1584 0.1701 0.185 0.1617 0.1897 0.2014 0.1591 -0.29%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 2.14 2.22 2.12 2.18 2.24 2.39 2.44 -
P/RPS 0.34 0.35 0.34 0.35 0.37 0.39 0.41 -11.72%
P/EPS 1.61 1.62 1.46 1.49 1.51 1.59 1.65 -1.62%
EY 62.29 61.62 68.26 67.30 66.08 62.99 60.50 1.96%
DY 82.71 81.08 88.68 85.91 85.39 89.02 93.34 -7.73%
P/NAPS 0.90 0.86 0.76 0.89 0.78 0.78 0.98 -5.51%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 28/10/09 22/07/09 30/04/09 06/02/09 24/10/08 22/07/08 29/04/08 -
Price 2.15 2.22 2.23 2.10 2.22 2.36 2.42 -
P/RPS 0.34 0.35 0.36 0.34 0.36 0.39 0.40 -10.25%
P/EPS 1.61 1.62 1.54 1.43 1.50 1.57 1.64 -1.22%
EY 62.00 61.62 64.90 69.86 66.67 63.79 61.00 1.08%
DY 82.33 81.08 84.30 89.18 86.16 90.15 94.11 -8.52%
P/NAPS 0.90 0.86 0.80 0.86 0.78 0.77 0.97 -4.86%

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