[CDB] YoY Quarter Result on 31-Mar-2013 [#1]

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Quarter Result
Revenue	1,652,842	1,791,162	1,717,548	1,647,092	1,569,409	1,430,563	1,290,358	4.20%
YoY %	-7.72%	4.29%	4.28%	4.95%	9.71%	10.87%	-	-
Horiz. %	128.09%	138.81%	133.11%	127.65%	121.63%	110.87%	100.00%	-
PBT	533,562	626,007	654,537	424,018	405,794	447,153	378,502	5.88%
YoY %	-14.77%	-4.36%	54.37%	4.49%	-9.25%	18.14%	-	-
Horiz. %	140.97%	165.39%	172.93%	112.03%	107.21%	118.14%	100.00%	-
Tax	-134,520	-146,789	-169,378	-95,373	-85,159	-115,757	-100,246	5.01%
YoY %	8.36%	13.34%	-77.60%	-11.99%	26.43%	-15.47%	-	-
Horiz. %	134.19%	146.43%	168.96%	95.14%	84.95%	115.47%	100.00%	-
NP	399,042	479,218	485,159	328,645	320,635	331,396	278,256	6.18%
YoY %	-16.73%	-1.22%	47.62%	2.50%	-3.25%	19.10%	-	-
Horiz. %	143.41%	172.22%	174.36%	118.11%	115.23%	119.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	399,042	479,218	485,159	328,645	320,635	331,396	278,256	6.18%
YoY %	-16.73%	-1.22%	47.62%	2.50%	-3.25%	19.10%	-	-
Horiz. %	143.41%	172.22%	174.36%	118.11%	115.23%	119.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.21%	23.45%	25.88%	22.49%	20.99%	25.89%	26.48%	-
YoY %	7.51%	-9.39%	15.07%	7.15%	-18.93%	-2.23%	-	-
Horiz. %	95.20%	88.56%	97.73%	84.93%	79.27%	97.77%	100.00%	-
Total Cost	1,253,800	1,311,944	1,232,389	1,318,447	1,248,774	1,099,167	1,012,102	3.63%
YoY %	-4.43%	6.46%	-6.53%	5.58%	13.61%	8.60%	-	-
Horiz. %	123.88%	129.63%	121.77%	130.27%	123.38%	108.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	544,250	621,999	621,999	388,750	1,245,184	1,345,810	1,375,734	-14.30%
YoY %	-12.50%	0.00%	60.00%	-68.78%	-7.48%	-2.18%	-	-
Horiz. %	39.56%	45.21%	45.21%	28.26%	90.51%	97.82%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Dividend
Div	396,524	474,274	482,049	295,449	459,161	334,507	272,037	6.47%
YoY %	-16.39%	-1.61%	63.16%	-35.65%	37.26%	22.96%	-	-
Horiz. %	145.76%	174.34%	177.20%	108.61%	168.79%	122.96%	100.00%	-
Div Payout %	99.37%	98.97%	99.36%	89.90%	143.20%	100.94%	97.77%	-
YoY %	0.40%	-0.39%	10.52%	-37.22%	41.87%	3.24%	-	-
Horiz. %	101.64%	101.23%	101.63%	91.95%	146.47%	103.24%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Equity
Net Worth	544,250	621,999	621,999	388,750	1,245,184	1,345,810	1,375,734	-14.30%
YoY %	-12.50%	0.00%	60.00%	-68.78%	-7.48%	-2.18%	-	-
Horiz. %	39.56%	45.21%	45.21%	28.26%	90.51%	97.82%	100.00%	-
NOSH	7,775,000	7,775,000	7,775,000	7,775,000	7,782,403	777,924	777,251	46.73%
YoY %	0.00%	0.00%	0.00%	-0.10%	900.41%	0.09%	-	-
Horiz. %	1,000.32%	1,000.32%	1,000.32%	1,000.32%	1,001.27%	100.09%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Ratio Analysis
NP Margin	24.14%	26.75%	28.25%	19.95%	20.43%	23.17%	21.56%	-
YoY %	-9.76%	-5.31%	41.60%	-2.35%	-11.83%	7.47%	-	-
Horiz. %	111.97%	124.07%	131.03%	92.53%	94.76%	107.47%	100.00%	-
ROE	73.32%	77.04%	78.00%	84.54%	25.75%	24.62%	20.23%	-
YoY %	-4.83%	-1.23%	-7.74%	228.31%	4.59%	21.70%	-	-
Horiz. %	362.43%	380.82%	385.57%	417.89%	127.29%	121.70%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Per Share
RPS	21.26	23.04	22.09	21.18	20.17	183.89	166.02	-28.98%
YoY %	-7.73%	4.30%	4.30%	5.01%	-89.03%	10.76%	-	-
Horiz. %	12.81%	13.88%	13.31%	12.76%	12.15%	110.76%	100.00%	-
EPS	5.13	6.16	6.24	4.23	4.12	42.60	35.80	-27.63%
YoY %	-16.72%	-1.28%	47.52%	2.67%	-90.33%	18.99%	-	-
Horiz. %	14.33%	17.21%	17.43%	11.82%	11.51%	118.99%	100.00%	-
DPS	5.10	6.10	6.20	3.80	5.90	43.00	35.00	-27.43%
YoY %	-16.39%	-1.61%	63.16%	-35.59%	-86.28%	22.86%	-	-
Horiz. %	14.57%	17.43%	17.71%	10.86%	16.86%	122.86%	100.00%	-
NAPS	0.07	0.08	0.08	0.05	0.16	1.73	1.77	-41.60%
YoY %	-12.50%	0.00%	60.00%	-68.75%	-90.75%	-2.26%	-	-
Horiz. %	3.95%	4.52%	4.52%	2.82%	9.04%	97.74%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Adjusted Per Share Value based on latest NOSH - 7,775,000
RPS	14.09	15.27	14.64	14.04	13.38	12.19	11.00	4.20%
YoY %	-7.73%	4.30%	4.27%	4.93%	9.76%	10.82%	-	-
Horiz. %	128.09%	138.82%	133.09%	127.64%	121.64%	110.82%	100.00%	-
EPS	3.40	4.08	4.14	2.80	2.73	2.82	2.37	6.19%
YoY %	-16.67%	-1.45%	47.86%	2.56%	-3.19%	18.99%	-	-
Horiz. %	143.46%	172.15%	174.68%	118.14%	115.19%	118.99%	100.00%	-
DPS	3.38	4.04	4.11	2.52	3.91	2.85	2.32	6.46%
YoY %	-16.34%	-1.70%	63.10%	-35.55%	37.19%	22.84%	-	-
Horiz. %	145.69%	174.14%	177.16%	108.62%	168.53%	122.84%	100.00%	-
NAPS	0.0464	0.053	0.053	0.0331	0.1061	0.1147	0.1173	-14.30%
YoY %	-12.45%	0.00%	60.12%	-68.80%	-7.50%	-2.22%	-	-
Horiz. %	39.56%	45.18%	45.18%	28.22%	90.45%	97.78%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/16	31/03/15	31/03/14	29/03/13	30/03/12	31/03/11	31/03/10	-
Price	4.94	6.30	5.39	4.63	4.06	2.86	2.26	-
P/RPS	23.24	27.35	24.40	21.86	20.13	1.56	1.36	60.42%
YoY %	-15.03%	12.09%	11.62%	8.59%	1,190.38%	14.71%	-	-
Horiz. %	1,708.82%	2,011.03%	1,794.12%	1,607.35%	1,480.15%	114.71%	100.00%	-
P/EPS	96.25	102.21	86.38	109.54	98.54	6.71	6.31	57.41%
YoY %	-5.83%	18.33%	-21.14%	11.16%	1,368.55%	6.34%	-	-
Horiz. %	1,525.36%	1,619.81%	1,368.94%	1,735.97%	1,561.65%	106.34%	100.00%	-
EY	1.04	0.98	1.16	0.91	1.01	14.90	15.84	-36.45%
YoY %	6.12%	-15.52%	27.47%	-9.90%	-93.22%	-5.93%	-	-
Horiz. %	6.57%	6.19%	7.32%	5.74%	6.38%	94.07%	100.00%	-
DY	1.03	0.97	1.15	0.82	1.45	15.03	15.49	-36.32%
YoY %	6.19%	-15.65%	40.24%	-43.45%	-90.35%	-2.97%	-	-
Horiz. %	6.65%	6.26%	7.42%	5.29%	9.36%	97.03%	100.00%	-
P/NAPS	70.57	78.75	67.38	92.60	25.38	1.65	1.28	94.97%
YoY %	-10.39%	16.87%	-27.24%	264.85%	1,438.18%	28.91%	-	-
Horiz. %	5,513.28%	6,152.34%	5,264.06%	7,234.38%	1,982.81%	128.91%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Price Multiplier on Announcement Date
Date	22/04/16	27/04/15	25/04/14	23/04/13	25/04/12	29/04/11	04/05/10	-
Price	4.68	6.19	5.35	4.64	3.96	2.91	2.27	-
P/RPS	22.01	26.87	24.22	21.90	19.64	1.58	1.37	58.78%
YoY %	-18.09%	10.94%	10.59%	11.51%	1,143.04%	15.33%	-	-
Horiz. %	1,606.57%	1,961.31%	1,767.88%	1,598.54%	1,433.58%	115.33%	100.00%	-
P/EPS	91.19	100.43	85.74	109.77	96.12	6.83	6.34	55.88%
YoY %	-9.20%	17.13%	-21.89%	14.20%	1,307.32%	7.73%	-	-
Horiz. %	1,438.33%	1,584.07%	1,352.37%	1,731.39%	1,516.09%	107.73%	100.00%	-
EY	1.10	1.00	1.17	0.91	1.04	14.64	15.77	-35.81%
YoY %	10.00%	-14.53%	28.57%	-12.50%	-92.90%	-7.17%	-	-
Horiz. %	6.98%	6.34%	7.42%	5.77%	6.59%	92.83%	100.00%	-
DY	1.09	0.99	1.16	0.82	1.49	14.78	15.42	-35.67%
YoY %	10.10%	-14.66%	41.46%	-44.97%	-89.92%	-4.15%	-	-
Horiz. %	7.07%	6.42%	7.52%	5.32%	9.66%	95.85%	100.00%	-
P/NAPS	66.86	77.38	66.88	92.80	24.75	1.68	1.28	93.22%
YoY %	-13.60%	15.70%	-27.93%	274.95%	1,373.21%	31.25%	-	-
Horiz. %	5,223.44%	6,045.31%	5,225.00%	7,250.00%	1,933.59%	131.25%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos