[CDB] YoY Quarter Result on 30-Jun-2009 [#2]

Announcement Date
22-Jul-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -14.88%
YoY- -21.42%
Quarter Report
View:
Show?
Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 1,579,721 1,467,998 1,335,096 1,204,832 1,193,716 1,057,668 903,690 9.74%
PBT 419,336 325,283 377,993 323,940 403,970 344,518 280,610 6.91%
Tax -95,149 -88,965 -99,585 -89,473 -105,578 -94,200 -80,006 2.92%
NP 324,187 236,318 278,408 234,467 298,392 250,318 200,604 8.32%
-
NP to SH 324,187 236,318 278,408 234,467 298,392 250,318 200,604 8.32%
-
Tax Rate 22.69% 27.35% 26.35% 27.62% 26.14% 27.34% 28.51% -
Total Cost 1,255,534 1,231,680 1,056,688 970,365 895,324 807,350 703,086 10.13%
-
Net Worth 1,088,397 1,243,778 1,384,263 1,995,298 2,362,589 1,933,593 2,073,659 -10.17%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 458,681 233,208 272,186 380,426 437,232 513,376 401,959 2.22%
Div Payout % 141.49% 98.68% 97.77% 162.25% 146.53% 205.09% 200.37% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 1,088,397 1,243,778 1,384,263 1,995,298 2,362,589 1,933,593 2,073,659 -10.17%
NOSH 7,774,268 777,361 777,675 776,380 767,074 749,455 751,325 47.56%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 20.52% 16.10% 20.85% 19.46% 25.00% 23.67% 22.20% -
ROE 29.79% 19.00% 20.11% 11.75% 12.63% 12.95% 9.67% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 20.32 188.84 171.68 155.19 155.62 141.12 120.28 -25.62%
EPS 4.17 30.40 35.80 30.20 38.90 33.40 26.70 -26.59%
DPS 5.90 30.00 35.00 49.00 57.00 68.50 53.50 -30.72%
NAPS 0.14 1.60 1.78 2.57 3.08 2.58 2.76 -39.13%
Adjusted Per Share Value based on latest NOSH - 776,380
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 13.47 12.51 11.38 10.27 10.18 9.02 7.70 9.75%
EPS 2.76 2.01 2.37 2.00 2.54 2.13 1.71 8.29%
DPS 3.91 1.99 2.32 3.24 3.73 4.38 3.43 2.20%
NAPS 0.0928 0.106 0.118 0.1701 0.2014 0.1648 0.1768 -10.17%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 4.25 2.90 2.30 2.22 2.39 23.00 10.90 -
P/RPS 20.92 1.54 1.34 1.43 1.54 16.30 9.06 14.95%
P/EPS 101.92 9.54 6.42 7.35 6.14 68.86 40.82 16.45%
EY 0.98 10.48 15.57 13.60 16.28 1.45 2.45 -14.15%
DY 1.39 10.34 15.22 22.07 23.85 2.98 4.91 -18.95%
P/NAPS 30.36 1.81 1.29 0.86 0.78 8.91 3.95 40.43%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 23/07/12 20/07/11 20/07/10 22/07/09 22/07/08 20/07/07 20/07/06 -
Price 4.42 2.98 2.37 2.22 2.36 22.90 11.50 -
P/RPS 21.75 1.58 1.38 1.43 1.52 16.23 9.56 14.66%
P/EPS 106.00 9.80 6.62 7.35 6.07 68.56 43.07 16.17%
EY 0.94 10.20 15.11 13.60 16.48 1.46 2.32 -13.96%
DY 1.33 10.07 14.77 22.07 24.15 2.99 4.65 -18.81%
P/NAPS 31.57 1.86 1.33 0.86 0.77 8.88 4.17 40.08%

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