[CDB] YoY Cumulative Quarter Result on 30-Jun-2020 [#2]

Announcement Date
14-Jul-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- 86.76%
YoY- -15.52%
View:
Show?
Cumulative Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 6,302,965 3,060,583 3,168,694 3,012,728 3,057,229 3,252,876 3,126,527 12.38%
PBT 928,579 736,425 731,291 812,689 942,840 1,031,970 992,972 -1.11%
Tax -259,899 -280,233 -186,552 -192,655 -208,860 -261,520 -260,971 -0.06%
NP 668,680 456,192 544,739 620,034 733,980 770,450 732,001 -1.49%
-
NP to SH 661,436 456,192 544,739 620,034 733,980 770,450 732,001 -1.67%
-
Tax Rate 27.99% 38.05% 25.51% 23.71% 22.15% 25.34% 26.28% -
Total Cost 5,634,285 2,604,391 2,623,955 2,392,694 2,323,249 2,482,426 2,394,526 15.32%
-
Net Worth 16,189,480 544,250 621,999 621,999 699,750 699,750 544,250 75.97%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div 750,816 443,174 544,250 614,225 723,075 761,950 723,075 0.62%
Div Payout % 113.51% 97.15% 99.91% 99.06% 98.51% 98.90% 98.78% -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 16,189,480 544,250 621,999 621,999 699,750 699,750 544,250 75.97%
NOSH 11,731,507 7,775,000 7,775,000 7,775,000 7,775,000 7,775,000 7,775,000 7.09%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 10.61% 14.91% 17.19% 20.58% 24.01% 23.69% 23.41% -
ROE 4.09% 83.82% 87.58% 99.68% 104.89% 110.10% 134.50% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 53.73 39.36 40.75 38.75 39.32 41.84 40.21 4.94%
EPS 5.64 5.87 7.01 7.97 9.44 9.91 9.41 -8.17%
DPS 6.40 5.70 7.00 7.90 9.30 9.80 9.30 -6.03%
NAPS 1.38 0.07 0.08 0.08 0.09 0.09 0.07 64.32%
Adjusted Per Share Value based on latest NOSH - 7,775,000
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 53.73 26.09 27.01 25.68 26.06 27.73 26.65 12.39%
EPS 5.64 3.89 4.64 5.29 6.26 6.57 6.24 -1.67%
DPS 6.40 3.78 4.64 5.24 6.16 6.49 6.16 0.63%
NAPS 1.38 0.0464 0.053 0.053 0.0596 0.0596 0.0464 75.97%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 4.11 3.50 4.13 4.31 5.05 4.15 5.00 -
P/RPS 7.65 8.89 10.13 11.12 12.84 9.92 12.43 -7.76%
P/EPS 72.90 59.65 58.95 54.05 53.49 41.88 53.11 5.41%
EY 1.37 1.68 1.70 1.85 1.87 2.39 1.88 -5.13%
DY 1.56 1.63 1.69 1.83 1.84 2.36 1.86 -2.88%
P/NAPS 2.98 50.00 51.63 53.88 56.11 46.11 71.43 -41.09%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 18/08/23 15/07/22 16/07/21 14/07/20 12/07/19 13/07/18 12/07/17 -
Price 4.36 3.42 4.25 4.33 5.05 4.16 4.90 -
P/RPS 8.12 8.69 10.43 11.17 12.84 9.94 12.19 -6.54%
P/EPS 77.33 58.29 60.66 54.30 53.49 41.98 52.05 6.81%
EY 1.29 1.72 1.65 1.84 1.87 2.38 1.92 -6.41%
DY 1.47 1.67 1.65 1.82 1.84 2.36 1.90 -4.18%
P/NAPS 3.16 48.86 53.13 54.13 56.11 46.22 70.00 -40.31%

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