[CDB] YoY TTM Result on 30-Jun-2012 [#2]

Announcement Date
23-Jul-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 7.07%
YoY- 11.98%
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 7,069,225 6,896,895 6,558,786 6,214,523 5,679,564 5,111,832 4,877,492 6.37%
PBT 2,569,053 2,550,700 1,637,394 1,612,956 1,613,189 1,426,551 1,443,679 10.07%
Tax -578,462 -569,406 -437,692 -281,464 -424,135 -379,322 -381,590 7.17%
NP 1,990,591 1,981,294 1,199,702 1,331,492 1,189,054 1,047,229 1,062,089 11.03%
-
NP to SH 1,990,591 1,981,294 1,199,702 1,331,492 1,189,054 1,047,229 1,062,089 11.03%
-
Tax Rate 22.52% 22.32% 26.73% 17.45% 26.29% 26.59% 26.43% -
Total Cost 5,078,634 4,915,601 5,359,084 4,883,031 4,490,510 4,064,603 3,815,403 4.87%
-
Net Worth 621,999 621,999 466,499 1,088,397 1,243,778 1,384,263 1,995,298 -17.64%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 1,974,849 1,967,074 1,057,400 1,711,038 1,290,937 1,547,101 1,399,300 5.90%
Div Payout % 99.21% 99.28% 88.14% 128.51% 108.57% 147.73% 131.75% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 621,999 621,999 466,499 1,088,397 1,243,778 1,384,263 1,995,298 -17.64%
NOSH 7,775,000 7,775,000 7,775,000 7,774,268 777,361 777,675 776,380 46.78%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 28.16% 28.73% 18.29% 21.43% 20.94% 20.49% 21.78% -
ROE 320.03% 318.54% 257.17% 122.34% 95.60% 75.65% 53.23% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 90.92 88.71 84.36 79.94 730.62 657.32 628.23 -27.53%
EPS 25.60 25.48 15.43 17.13 152.96 134.66 136.80 -24.36%
DPS 25.40 25.30 13.60 22.01 166.00 199.00 180.00 -27.83%
NAPS 0.08 0.08 0.06 0.14 1.60 1.78 2.57 -43.89%
Adjusted Per Share Value based on latest NOSH - 7,774,268
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 60.26 58.79 55.91 52.97 48.41 43.57 41.58 6.37%
EPS 16.97 16.89 10.23 11.35 10.14 8.93 9.05 11.04%
DPS 16.83 16.77 9.01 14.58 11.00 13.19 11.93 5.89%
NAPS 0.053 0.053 0.0398 0.0928 0.106 0.118 0.1701 -17.65%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 5.36 5.73 4.76 4.25 2.90 2.30 2.22 -
P/RPS 5.90 6.46 5.64 5.32 0.40 0.35 0.35 60.09%
P/EPS 20.94 22.49 30.85 24.81 1.90 1.71 1.62 53.16%
EY 4.78 4.45 3.24 4.03 52.74 58.55 61.62 -34.68%
DY 4.74 4.42 2.86 5.18 57.24 86.52 81.08 -37.68%
P/NAPS 67.00 71.63 79.33 30.36 1.81 1.29 0.86 106.59%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 13/07/15 17/07/14 - 23/07/12 20/07/11 20/07/10 22/07/09 -
Price 5.53 5.60 0.00 4.42 2.98 2.37 2.22 -
P/RPS 6.08 6.31 0.00 5.53 0.41 0.36 0.35 60.89%
P/EPS 21.60 21.98 0.00 25.81 1.95 1.76 1.62 53.95%
EY 4.63 4.55 0.00 3.87 51.33 56.82 61.62 -35.02%
DY 4.59 4.52 0.00 4.98 55.70 83.97 81.08 -38.02%
P/NAPS 69.13 70.00 0.00 31.57 1.86 1.33 0.86 107.67%

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