[CDB] YoY Cumulative Quarter Result on 30-Jun-2018 [#2]

Announcement Date
13-Jul-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 99.54%
YoY- 5.25%
View:
Show?
Cumulative Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 3,168,694 3,012,728 3,057,229 3,252,876 3,126,527 3,308,272 3,514,457 -1.70%
PBT 731,291 812,689 942,840 1,031,970 992,972 1,109,196 1,252,354 -8.56%
Tax -186,552 -192,655 -208,860 -261,520 -260,971 -289,546 -308,779 -8.04%
NP 544,739 620,034 733,980 770,450 732,001 819,650 943,575 -8.74%
-
NP to SH 544,739 620,034 733,980 770,450 732,001 819,650 943,575 -8.74%
-
Tax Rate 25.51% 23.71% 22.15% 25.34% 26.28% 26.10% 24.66% -
Total Cost 2,623,955 2,392,694 2,323,249 2,482,426 2,394,526 2,488,622 2,570,882 0.34%
-
Net Worth 621,999 621,999 699,750 699,750 544,250 544,250 621,999 0.00%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div 544,250 614,225 723,075 761,950 723,075 816,375 933,000 -8.58%
Div Payout % 99.91% 99.06% 98.51% 98.90% 98.78% 99.60% 98.88% -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 621,999 621,999 699,750 699,750 544,250 544,250 621,999 0.00%
NOSH 7,775,000 7,775,000 7,775,000 7,775,000 7,775,000 7,775,000 7,775,000 0.00%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 17.19% 20.58% 24.01% 23.69% 23.41% 24.78% 26.85% -
ROE 87.58% 99.68% 104.89% 110.10% 134.50% 150.60% 151.70% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 40.75 38.75 39.32 41.84 40.21 42.55 45.20 -1.71%
EPS 7.01 7.97 9.44 9.91 9.41 10.54 12.14 -8.73%
DPS 7.00 7.90 9.30 9.80 9.30 10.50 12.00 -8.58%
NAPS 0.08 0.08 0.09 0.09 0.07 0.07 0.08 0.00%
Adjusted Per Share Value based on latest NOSH - 7,775,000
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 27.01 25.68 26.06 27.73 26.65 28.20 29.96 -1.71%
EPS 4.64 5.29 6.26 6.57 6.24 6.99 8.04 -8.74%
DPS 4.64 5.24 6.16 6.49 6.16 6.96 7.95 -8.57%
NAPS 0.053 0.053 0.0596 0.0596 0.0464 0.0464 0.053 0.00%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 4.13 4.31 5.05 4.15 5.00 4.78 5.36 -
P/RPS 10.13 11.12 12.84 9.92 12.43 11.23 11.86 -2.59%
P/EPS 58.95 54.05 53.49 41.88 53.11 45.34 44.17 4.92%
EY 1.70 1.85 1.87 2.39 1.88 2.21 2.26 -4.63%
DY 1.69 1.83 1.84 2.36 1.86 2.20 2.24 -4.58%
P/NAPS 51.63 53.88 56.11 46.11 71.43 68.29 67.00 -4.24%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 16/07/21 14/07/20 12/07/19 13/07/18 12/07/17 11/07/16 13/07/15 -
Price 4.25 4.33 5.05 4.16 4.90 4.75 5.53 -
P/RPS 10.43 11.17 12.84 9.94 12.19 11.16 12.23 -2.61%
P/EPS 60.66 54.30 53.49 41.98 52.05 45.06 45.57 4.87%
EY 1.65 1.84 1.87 2.38 1.92 2.22 2.19 -4.60%
DY 1.65 1.82 1.84 2.36 1.90 2.21 2.17 -4.45%
P/NAPS 53.13 54.13 56.11 46.22 70.00 67.86 69.13 -4.28%

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