[CDB] YoY Cumulative Quarter Result on 31-Mar-2015 [#1]

Announcement Date
27-Apr-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -76.41%
YoY- -1.22%
View:
Show?
Cumulative Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 1,634,531 1,574,043 1,652,842 1,791,162 1,717,548 1,647,092 1,569,409 0.67%
PBT 515,018 509,762 533,562 626,007 654,537 424,018 405,794 4.05%
Tax -128,907 -136,649 -134,520 -146,789 -169,378 -95,373 -85,159 7.15%
NP 386,111 373,113 399,042 479,218 485,159 328,645 320,635 3.14%
-
NP to SH 386,111 373,113 399,042 479,218 485,159 328,645 320,635 3.14%
-
Tax Rate 25.03% 26.81% 25.21% 23.45% 25.88% 22.49% 20.99% -
Total Cost 1,248,420 1,200,930 1,253,800 1,311,944 1,232,389 1,318,447 1,248,774 -0.00%
-
Net Worth 699,750 544,250 544,250 621,999 621,999 388,750 1,245,184 -9.15%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 380,975 365,424 396,524 474,274 482,049 295,449 459,161 -3.06%
Div Payout % 98.67% 97.94% 99.37% 98.97% 99.36% 89.90% 143.20% -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 699,750 544,250 544,250 621,999 621,999 388,750 1,245,184 -9.15%
NOSH 7,775,000 7,775,000 7,775,000 7,775,000 7,775,000 7,775,000 7,782,403 -0.01%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 23.62% 23.70% 24.14% 26.75% 28.25% 19.95% 20.43% -
ROE 55.18% 68.56% 73.32% 77.04% 78.00% 84.54% 25.75% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 21.02 20.24 21.26 23.04 22.09 21.18 20.17 0.69%
EPS 4.97 4.80 5.13 6.16 6.24 4.23 4.12 3.17%
DPS 4.90 4.70 5.10 6.10 6.20 3.80 5.90 -3.04%
NAPS 0.09 0.07 0.07 0.08 0.08 0.05 0.16 -9.13%
Adjusted Per Share Value based on latest NOSH - 7,775,000
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 13.93 13.42 14.09 15.27 14.64 14.04 13.38 0.67%
EPS 3.29 3.18 3.40 4.08 4.14 2.80 2.73 3.15%
DPS 3.25 3.11 3.38 4.04 4.11 2.52 3.91 -3.03%
NAPS 0.0596 0.0464 0.0464 0.053 0.053 0.0331 0.1061 -9.16%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 4.64 5.13 4.94 6.30 5.39 4.63 4.06 -
P/RPS 22.07 25.34 23.24 27.35 24.40 21.86 20.13 1.54%
P/EPS 93.43 106.90 96.25 102.21 86.38 109.54 98.54 -0.88%
EY 1.07 0.94 1.04 0.98 1.16 0.91 1.01 0.96%
DY 1.06 0.92 1.03 0.97 1.15 0.82 1.45 -5.08%
P/NAPS 51.56 73.29 70.57 78.75 67.38 92.60 25.38 12.53%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 13/04/18 28/04/17 22/04/16 27/04/15 25/04/14 23/04/13 25/04/12 -
Price 4.48 5.14 4.68 6.19 5.35 4.64 3.96 -
P/RPS 21.31 25.39 22.01 26.87 24.22 21.90 19.64 1.36%
P/EPS 90.21 107.11 91.19 100.43 85.74 109.77 96.12 -1.05%
EY 1.11 0.93 1.10 1.00 1.17 0.91 1.04 1.09%
DY 1.09 0.91 1.09 0.99 1.16 0.82 1.49 -5.07%
P/NAPS 49.78 73.43 66.86 77.38 66.88 92.80 24.75 12.34%

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