[CDB] YoY Annualized Quarter Result on 30-Jun-2011 [#2]

Announcement Date
20-Jul-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -14.35%
YoY- 1.99%
View:
Show?
Annualized Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 6,927,480 6,600,512 6,298,260 5,797,122 5,250,908 4,846,374 4,720,340 6.59%
PBT 2,656,966 1,835,888 1,650,260 1,544,872 1,512,990 1,392,798 1,599,232 8.82%
Tax -688,822 -418,576 -360,616 -409,444 -399,662 -372,986 -422,168 8.49%
NP 1,968,144 1,417,312 1,289,644 1,135,428 1,113,328 1,019,812 1,177,064 8.94%
-
NP to SH 1,968,144 1,417,312 1,289,644 1,135,428 1,113,328 1,019,812 1,177,064 8.94%
-
Tax Rate 25.93% 22.80% 21.85% 26.50% 26.42% 26.78% 26.40% -
Total Cost 4,959,336 5,183,200 5,008,616 4,661,694 4,137,580 3,826,562 3,543,276 5.76%
-
Net Worth 621,999 466,499 1,088,963 1,244,304 1,383,885 1,997,650 2,335,925 -19.78%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 1,959,300 1,337,300 1,835,681 1,135,427 1,088,449 761,749 864,595 14.60%
Div Payout % 99.55% 94.35% 142.34% 100.00% 97.77% 74.70% 73.45% -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 621,999 466,499 1,088,963 1,244,304 1,383,885 1,997,650 2,335,925 -19.78%
NOSH 7,775,000 7,775,000 7,778,311 777,690 777,463 777,295 758,417 47.36%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 28.41% 21.47% 20.48% 19.59% 21.20% 21.04% 24.94% -
ROE 316.42% 303.82% 118.43% 91.25% 80.45% 51.05% 50.39% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 89.10 84.89 80.97 745.43 675.39 623.49 622.39 -27.66%
EPS 25.32 18.22 16.58 146.00 143.20 131.20 155.20 -26.06%
DPS 25.20 17.20 23.60 146.00 140.00 98.00 114.00 -22.23%
NAPS 0.08 0.06 0.14 1.60 1.78 2.57 3.08 -45.56%
Adjusted Per Share Value based on latest NOSH - 777,361
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 59.05 56.26 53.69 49.41 44.76 41.31 40.24 6.59%
EPS 16.78 12.08 10.99 9.68 9.49 8.69 10.03 8.95%
DPS 16.70 11.40 15.65 9.68 9.28 6.49 7.37 14.59%
NAPS 0.053 0.0398 0.0928 0.1061 0.118 0.1703 0.1991 -19.78%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 5.73 4.76 4.25 2.90 2.30 2.22 2.39 -
P/RPS 6.43 5.61 5.25 0.39 0.34 0.36 0.38 60.19%
P/EPS 22.64 26.11 25.63 1.99 1.61 1.69 1.54 56.48%
EY 4.42 3.83 3.90 50.34 62.26 59.10 64.94 -36.08%
DY 4.40 3.61 5.55 50.34 60.87 44.14 47.70 -32.76%
P/NAPS 71.63 79.33 30.36 1.81 1.29 0.86 0.78 112.33%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 17/07/14 19/07/13 23/07/12 20/07/11 20/07/10 22/07/09 22/07/08 -
Price 5.60 4.60 4.42 2.98 2.37 2.22 2.36 -
P/RPS 6.29 5.42 5.46 0.40 0.35 0.36 0.38 59.60%
P/EPS 22.12 25.23 26.66 2.04 1.66 1.69 1.52 56.21%
EY 4.52 3.96 3.75 48.99 60.42 59.10 65.76 -35.98%
DY 4.50 3.74 5.34 48.99 59.07 44.14 48.31 -32.65%
P/NAPS 70.00 76.67 31.57 1.86 1.33 0.86 0.77 111.97%

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