[CDB] YoY Annualized Quarter Result on 31-Mar-2009 [#1]

Announcement Date
30-Apr-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -3.42%
YoY- -5.07%
Quarter Report
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 6,277,636 5,722,252 5,161,432 4,873,420 4,665,816 4,059,488 3,445,220 10.50%
PBT 1,623,176 1,788,612 1,514,008 1,489,836 1,582,584 1,356,116 1,029,080 7.88%
Tax -340,636 -463,028 -400,984 -388,080 -422,024 -372,108 -290,412 2.69%
NP 1,282,540 1,325,584 1,113,024 1,101,756 1,160,560 984,008 738,668 9.62%
-
NP to SH 1,282,540 1,325,584 1,113,024 1,101,756 1,160,560 984,008 738,668 9.62%
-
Tax Rate 20.99% 25.89% 26.48% 26.05% 26.67% 27.44% 28.22% -
Total Cost 4,995,096 4,396,668 4,048,408 3,771,664 3,505,256 3,075,480 2,706,552 10.74%
-
Net Worth 1,245,184 1,345,810 1,375,734 2,170,832 1,866,792 1,995,016 2,432,199 -10.54%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 1,836,647 1,338,030 1,088,151 - - - - -
Div Payout % 143.20% 100.94% 97.77% - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 1,245,184 1,345,810 1,375,734 2,170,832 1,866,792 1,995,016 2,432,199 -10.54%
NOSH 7,782,403 777,924 777,251 778,076 749,715 750,006 750,678 47.61%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 20.43% 23.17% 21.56% 22.61% 24.87% 24.24% 21.44% -
ROE 103.00% 98.50% 80.90% 50.75% 62.17% 49.32% 30.37% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 80.66 735.58 664.06 626.34 622.34 541.26 458.95 -25.13%
EPS 16.48 170.40 143.20 141.60 154.80 131.20 98.40 -25.73%
DPS 23.60 172.00 140.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 1.73 1.77 2.79 2.49 2.66 3.24 -39.40%
Adjusted Per Share Value based on latest NOSH - 778,076
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 53.51 48.78 44.00 41.54 39.77 34.60 29.37 10.50%
EPS 10.93 11.30 9.49 9.39 9.89 8.39 6.30 9.60%
DPS 15.66 11.41 9.28 0.00 0.00 0.00 0.00 -
NAPS 0.1061 0.1147 0.1173 0.185 0.1591 0.1701 0.2073 -10.55%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 4.06 2.86 2.26 2.12 2.44 18.70 8.45 -
P/RPS 5.03 0.39 0.34 0.34 0.39 3.45 1.84 18.22%
P/EPS 24.64 1.68 1.58 1.50 1.58 14.25 8.59 19.18%
EY 4.06 59.58 63.36 66.79 63.44 7.02 11.64 -16.08%
DY 5.81 60.14 61.95 0.00 0.00 0.00 0.00 -
P/NAPS 25.38 1.65 1.28 0.76 0.98 7.03 2.61 46.04%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 25/04/12 29/04/11 04/05/10 30/04/09 29/04/08 03/05/07 03/05/06 -
Price 3.96 2.91 2.27 2.23 2.42 21.50 11.20 -
P/RPS 4.91 0.40 0.34 0.36 0.39 3.97 2.44 12.34%
P/EPS 24.03 1.71 1.59 1.57 1.56 16.39 11.38 13.25%
EY 4.16 58.56 63.08 63.50 63.97 6.10 8.79 -11.71%
DY 5.96 59.11 61.67 0.00 0.00 0.00 0.00 -
P/NAPS 24.75 1.68 1.28 0.80 0.97 8.08 3.46 38.76%

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