[CDB] QoQ TTM Result on 31-Mar-2007 [#1]

Announcement Date
03-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 7.61%
YoY- 45.06%
Quarter Report
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 4,362,635 4,152,734 3,960,081 3,806,103 3,652,536 3,513,443 3,337,538 19.49%
PBT 1,445,314 1,352,671 1,232,806 1,168,898 1,087,139 1,011,818 955,335 31.68%
Tax -382,719 -343,517 -316,104 -301,910 -281,486 -289,111 -270,564 25.93%
NP 1,062,595 1,009,154 916,702 866,988 805,653 722,707 684,771 33.92%
-
NP to SH 1,062,595 1,009,154 916,702 866,988 805,653 722,707 684,771 33.92%
-
Tax Rate 26.48% 25.40% 25.64% 25.83% 25.89% 28.57% 28.32% -
Total Cost 3,300,040 3,143,580 3,043,379 2,939,115 2,846,883 2,790,736 2,652,767 15.62%
-
Net Worth 1,573,635 1,831,870 1,933,593 1,995,016 1,757,237 1,965,836 2,073,659 -16.76%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 1,708,133 1,695,942 945,176 833,759 833,759 401,959 401,959 161.66%
Div Payout % 160.75% 168.06% 103.11% 96.17% 103.49% 55.62% 58.70% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 1,573,635 1,831,870 1,933,593 1,995,016 1,757,237 1,965,836 2,073,659 -16.76%
NOSH 749,350 750,766 749,455 750,006 750,956 750,319 751,325 -0.17%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 24.36% 24.30% 23.15% 22.78% 22.06% 20.57% 20.52% -
ROE 67.52% 55.09% 47.41% 43.46% 45.85% 36.76% 33.02% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 582.19 553.13 528.39 507.48 486.38 468.26 444.22 19.70%
EPS 141.80 134.42 122.32 115.60 107.28 96.32 91.14 34.16%
DPS 227.75 226.00 126.00 111.00 111.00 53.50 53.50 161.97%
NAPS 2.10 2.44 2.58 2.66 2.34 2.62 2.76 -16.61%
Adjusted Per Share Value based on latest NOSH - 750,006
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 37.19 35.40 33.76 32.44 31.13 29.95 28.45 19.49%
EPS 9.06 8.60 7.81 7.39 6.87 6.16 5.84 33.90%
DPS 14.56 14.46 8.06 7.11 7.11 3.43 3.43 161.47%
NAPS 0.1341 0.1561 0.1648 0.1701 0.1498 0.1676 0.1768 -16.78%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 2.48 21.50 23.00 18.70 15.20 12.50 10.90 -
P/RPS 0.43 3.89 4.35 3.68 3.13 2.67 2.45 -68.55%
P/EPS 1.75 16.00 18.80 16.18 14.17 12.98 11.96 -72.13%
EY 57.18 6.25 5.32 6.18 7.06 7.71 8.36 259.06%
DY 91.83 10.51 5.48 5.94 7.30 4.28 4.91 600.83%
P/NAPS 1.18 8.81 8.91 7.03 6.50 4.77 3.95 -55.21%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 05/02/08 19/10/07 20/07/07 03/05/07 14/02/07 20/10/06 20/07/06 -
Price 2.50 23.00 22.90 21.50 15.90 12.30 11.50 -
P/RPS 0.43 4.16 4.33 4.24 3.27 2.63 2.59 -69.69%
P/EPS 1.76 17.11 18.72 18.60 14.82 12.77 12.62 -73.01%
EY 56.72 5.84 5.34 5.38 6.75 7.83 7.93 269.90%
DY 91.10 9.83 5.50 5.16 6.98 4.35 4.65 622.80%
P/NAPS 1.19 9.43 8.88 8.08 6.79 4.69 4.17 -56.55%

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