[CDB] YoY Cumulative Quarter Result on 31-Mar-2014 [#1]

Announcement Date
25-Apr-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -71.56%
YoY- 47.62%
View:
Show?
Cumulative Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 1,574,043 1,652,842 1,791,162 1,717,548 1,647,092 1,569,409 1,430,563 1.60%
PBT 509,762 533,562 626,007 654,537 424,018 405,794 447,153 2.20%
Tax -136,649 -134,520 -146,789 -169,378 -95,373 -85,159 -115,757 2.80%
NP 373,113 399,042 479,218 485,159 328,645 320,635 331,396 1.99%
-
NP to SH 373,113 399,042 479,218 485,159 328,645 320,635 331,396 1.99%
-
Tax Rate 26.81% 25.21% 23.45% 25.88% 22.49% 20.99% 25.89% -
Total Cost 1,200,930 1,253,800 1,311,944 1,232,389 1,318,447 1,248,774 1,099,167 1.48%
-
Net Worth 544,250 544,250 621,999 621,999 388,750 1,245,184 1,345,810 -13.99%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div 365,424 396,524 474,274 482,049 295,449 459,161 334,507 1.48%
Div Payout % 97.94% 99.37% 98.97% 99.36% 89.90% 143.20% 100.94% -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 544,250 544,250 621,999 621,999 388,750 1,245,184 1,345,810 -13.99%
NOSH 7,775,000 7,775,000 7,775,000 7,775,000 7,775,000 7,782,403 777,924 46.71%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 23.70% 24.14% 26.75% 28.25% 19.95% 20.43% 23.17% -
ROE 68.56% 73.32% 77.04% 78.00% 84.54% 25.75% 24.62% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 20.24 21.26 23.04 22.09 21.18 20.17 183.89 -30.74%
EPS 4.80 5.13 6.16 6.24 4.23 4.12 42.60 -30.47%
DPS 4.70 5.10 6.10 6.20 3.80 5.90 43.00 -30.83%
NAPS 0.07 0.07 0.08 0.08 0.05 0.16 1.73 -41.37%
Adjusted Per Share Value based on latest NOSH - 7,775,000
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 13.42 14.09 15.27 14.64 14.04 13.38 12.19 1.61%
EPS 3.18 3.40 4.08 4.14 2.80 2.73 2.82 2.02%
DPS 3.11 3.38 4.04 4.11 2.52 3.91 2.85 1.46%
NAPS 0.0464 0.0464 0.053 0.053 0.0331 0.1061 0.1147 -13.98%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 5.13 4.94 6.30 5.39 4.63 4.06 2.86 -
P/RPS 25.34 23.24 27.35 24.40 21.86 20.13 1.56 59.07%
P/EPS 106.90 96.25 102.21 86.38 109.54 98.54 6.71 58.55%
EY 0.94 1.04 0.98 1.16 0.91 1.01 14.90 -36.87%
DY 0.92 1.03 0.97 1.15 0.82 1.45 15.03 -37.19%
P/NAPS 73.29 70.57 78.75 67.38 92.60 25.38 1.65 88.08%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 28/04/17 22/04/16 27/04/15 25/04/14 23/04/13 25/04/12 29/04/11 -
Price 5.14 4.68 6.19 5.35 4.64 3.96 2.91 -
P/RPS 25.39 22.01 26.87 24.22 21.90 19.64 1.58 58.78%
P/EPS 107.11 91.19 100.43 85.74 109.77 96.12 6.83 58.14%
EY 0.93 1.10 1.00 1.17 0.91 1.04 14.64 -36.80%
DY 0.91 1.09 0.99 1.16 0.82 1.49 14.78 -37.13%
P/NAPS 73.43 66.86 77.38 66.88 92.80 24.75 1.68 87.57%

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