[CDB] YoY Quarter Result on 30-Jun-2011 [#2]

Announcement Date
20-Jul-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -28.69%
YoY- -15.12%
View:
Show?
Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 1,746,192 1,653,164 1,579,721 1,467,998 1,335,096 1,204,832 1,193,716 6.54%
PBT 673,946 493,926 419,336 325,283 377,993 323,940 403,970 8.90%
Tax -175,033 -113,915 -95,149 -88,965 -99,585 -89,473 -105,578 8.78%
NP 498,913 380,011 324,187 236,318 278,408 234,467 298,392 8.94%
-
NP to SH 498,913 380,011 324,187 236,318 278,408 234,467 298,392 8.94%
-
Tax Rate 25.97% 23.06% 22.69% 27.35% 26.35% 27.62% 26.14% -
Total Cost 1,247,279 1,273,153 1,255,534 1,231,680 1,056,688 970,365 895,324 5.67%
-
Net Worth 621,999 466,499 1,088,397 1,243,778 1,384,263 1,995,298 2,362,589 -19.93%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 497,600 373,200 458,681 233,208 272,186 380,426 437,232 2.17%
Div Payout % 99.74% 98.21% 141.49% 98.68% 97.77% 162.25% 146.53% -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 621,999 466,499 1,088,397 1,243,778 1,384,263 1,995,298 2,362,589 -19.93%
NOSH 7,775,000 7,775,000 7,774,268 777,361 777,675 776,380 767,074 47.08%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 28.57% 22.99% 20.52% 16.10% 20.85% 19.46% 25.00% -
ROE 80.21% 81.46% 29.79% 19.00% 20.11% 11.75% 12.63% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 22.46 21.26 20.32 188.84 171.68 155.19 155.62 -27.56%
EPS 6.42 4.89 4.17 30.40 35.80 30.20 38.90 -25.92%
DPS 6.40 4.80 5.90 30.00 35.00 49.00 57.00 -30.53%
NAPS 0.08 0.06 0.14 1.60 1.78 2.57 3.08 -45.56%
Adjusted Per Share Value based on latest NOSH - 777,361
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 14.88 14.09 13.47 12.51 11.38 10.27 10.18 6.52%
EPS 4.25 3.24 2.76 2.01 2.37 2.00 2.54 8.95%
DPS 4.24 3.18 3.91 1.99 2.32 3.24 3.73 2.15%
NAPS 0.053 0.0398 0.0928 0.106 0.118 0.1701 0.2014 -19.94%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 5.73 4.76 4.25 2.90 2.30 2.22 2.39 -
P/RPS 25.51 22.39 20.92 1.54 1.34 1.43 1.54 59.62%
P/EPS 89.30 97.39 101.92 9.54 6.42 7.35 6.14 56.20%
EY 1.12 1.03 0.98 10.48 15.57 13.60 16.28 -35.97%
DY 1.12 1.01 1.39 10.34 15.22 22.07 23.85 -39.92%
P/NAPS 71.63 79.33 30.36 1.81 1.29 0.86 0.78 112.33%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 17/07/14 19/07/13 23/07/12 20/07/11 20/07/10 22/07/09 22/07/08 -
Price 5.60 4.60 4.42 2.98 2.37 2.22 2.36 -
P/RPS 24.93 21.63 21.75 1.58 1.38 1.43 1.52 59.36%
P/EPS 87.27 94.12 106.00 9.80 6.62 7.35 6.07 55.90%
EY 1.15 1.06 0.94 10.20 15.11 13.60 16.48 -35.82%
DY 1.14 1.04 1.33 10.07 14.77 22.07 24.15 -39.86%
P/NAPS 70.00 76.67 31.57 1.86 1.33 0.86 0.77 111.97%

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