[CDB] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Cumulative Result
Revenue	4,418,531	2,898,561	1,430,563	5,406,457	3,976,795	2,625,454	1,290,358	127.01%
YoY %	52.44%	102.62%	-73.54%	35.95%	51.47%	103.47%	-	-
Horiz. %	342.43%	224.63%	110.87%	418.99%	308.19%	203.47%	100.00%	-
PBT	1,170,942	772,436	447,153	1,597,248	1,146,939	756,495	378,502	112.16%
YoY %	51.59%	72.75%	-72.00%	39.26%	51.61%	99.87%	-	-
Horiz. %	309.36%	204.08%	118.14%	421.99%	303.02%	199.87%	100.00%	-
Tax	-310,783	-204,722	-115,757	-419,244	-300,961	-199,831	-100,246	112.46%
YoY %	-51.81%	-76.85%	72.39%	-39.30%	-50.61%	-99.34%	-	-
Horiz. %	310.02%	204.22%	115.47%	418.22%	300.22%	199.34%	100.00%	-
NP	860,159	567,714	331,396	1,178,004	845,978	556,664	278,256	112.05%
YoY %	51.51%	71.31%	-71.87%	39.25%	51.97%	100.05%	-	-
Horiz. %	309.13%	204.03%	119.10%	423.35%	304.03%	200.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	860,159	567,714	331,396	1,178,004	845,978	556,664	278,256	112.05%
YoY %	51.51%	71.31%	-71.87%	39.25%	51.97%	100.05%	-	-
Horiz. %	309.13%	204.03%	119.10%	423.35%	304.03%	200.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.54%	26.50%	25.89%	26.25%	26.24%	26.42%	26.48%	-
YoY %	0.15%	2.36%	-1.37%	0.04%	-0.68%	-0.23%	-	-
Horiz. %	100.23%	100.08%	97.77%	99.13%	99.09%	99.77%	100.00%	-
Total Cost	3,558,372	2,330,847	1,099,167	4,228,453	3,130,817	2,068,790	1,012,102	131.03%
YoY %	52.66%	112.06%	-74.01%	35.06%	51.34%	104.41%	-	-
Horiz. %	351.58%	230.30%	108.60%	417.79%	309.34%	204.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,306,570	1,244,304	1,345,810	1,345,179	1,399,595	1,383,885	1,375,734	-3.37%
YoY %	5.00%	-7.54%	0.05%	-3.89%	1.14%	0.59%	-	-
Horiz. %	94.97%	90.45%	97.82%	97.78%	101.73%	100.59%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Dividend
Div	855,492	567,713	334,507	1,267,423	933,063	544,224	272,037	114.49%
YoY %	50.69%	69.72%	-73.61%	35.83%	71.45%	100.06%	-	-
Horiz. %	314.48%	208.69%	122.96%	465.90%	342.99%	200.06%	100.00%	-
Div Payout %	99.46%	100.00%	100.94%	107.59%	110.29%	97.77%	97.77%	-
YoY %	-0.54%	-0.93%	-6.18%	-2.45%	12.81%	0.00%	-	-
Horiz. %	101.73%	102.28%	103.24%	110.04%	112.81%	100.00%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Equity
Net Worth	1,306,570	1,244,304	1,345,810	1,345,179	1,399,595	1,383,885	1,375,734	-3.37%
YoY %	5.00%	-7.54%	0.05%	-3.89%	1.14%	0.59%	-	-
Horiz. %	94.97%	90.45%	97.82%	97.78%	101.73%	100.59%	100.00%	-
NOSH	777,720	777,690	777,924	777,560	777,553	777,463	777,251	0.04%
YoY %	0.00%	-0.03%	0.05%	0.00%	0.01%	0.03%	-	-
Horiz. %	100.06%	100.06%	100.09%	100.04%	100.04%	100.03%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Ratio Analysis
NP Margin	19.47%	19.59%	23.17%	21.79%	21.27%	21.20%	21.56%	-
YoY %	-0.61%	-15.45%	6.33%	2.44%	0.33%	-1.67%	-	-
Horiz. %	90.31%	90.86%	107.47%	101.07%	98.65%	98.33%	100.00%	-
ROE	65.83%	45.63%	24.62%	87.57%	60.44%	40.22%	20.23%	-
YoY %	44.27%	85.34%	-71.89%	44.89%	50.27%	98.81%	-	-
Horiz. %	325.41%	225.56%	121.70%	432.87%	298.76%	198.81%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Per Share
RPS	568.14	372.71	183.89	695.31	511.45	337.69	166.02	126.91%
YoY %	52.43%	102.68%	-73.55%	35.95%	51.46%	103.40%	-	-
Horiz. %	342.21%	224.50%	110.76%	418.81%	308.07%	203.40%	100.00%	-
EPS	110.60	73.00	42.60	151.50	108.80	71.60	35.80	111.97%
YoY %	51.51%	71.36%	-71.88%	39.25%	51.96%	100.00%	-	-
Horiz. %	308.94%	203.91%	118.99%	423.18%	303.91%	200.00%	100.00%	-
DPS	110.00	73.00	43.00	163.00	120.00	70.00	35.00	114.41%
YoY %	50.68%	69.77%	-73.62%	35.83%	71.43%	100.00%	-	-
Horiz. %	314.29%	208.57%	122.86%	465.71%	342.86%	200.00%	100.00%	-
NAPS	1.68	1.60	1.73	1.73	1.80	1.78	1.77	-3.41%
YoY %	5.00%	-7.51%	0.00%	-3.89%	1.12%	0.56%	-	-
Horiz. %	94.92%	90.40%	97.74%	97.74%	101.69%	100.56%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Adjusted Per Share Value based on latest NOSH - 777,578
RPS	37.66	24.71	12.19	46.08	33.90	22.38	11.00	126.98%
YoY %	52.41%	102.71%	-73.55%	35.93%	51.47%	103.45%	-	-
Horiz. %	342.36%	224.64%	110.82%	418.91%	308.18%	203.45%	100.00%	-
EPS	7.33	4.84	2.82	10.04	7.21	4.75	2.37	112.13%
YoY %	51.45%	71.63%	-71.91%	39.25%	51.79%	100.42%	-	-
Horiz. %	309.28%	204.22%	118.99%	423.63%	304.22%	200.42%	100.00%	-
DPS	7.29	4.84	2.85	10.80	7.95	4.64	2.32	114.38%
YoY %	50.62%	69.82%	-73.61%	35.85%	71.34%	100.00%	-	-
Horiz. %	314.22%	208.62%	122.84%	465.52%	342.67%	200.00%	100.00%	-
NAPS	0.1114	0.1061	0.1147	0.1147	0.1193	0.118	0.1173	-3.37%
YoY %	5.00%	-7.50%	0.00%	-3.86%	1.10%	0.60%	-	-
Horiz. %	94.97%	90.45%	97.78%	97.78%	101.71%	100.60%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/11	30/06/11	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	-
Price	3.04	2.90	2.86	2.46	2.43	2.30	2.26	-
P/RPS	0.54	0.78	1.56	0.35	0.48	0.68	1.36	-45.94%
YoY %	-30.77%	-50.00%	345.71%	-27.08%	-29.41%	-50.00%	-	-
Horiz. %	39.71%	57.35%	114.71%	25.74%	35.29%	50.00%	100.00%	-
P/EPS	2.75	3.97	6.71	1.62	2.23	3.21	6.31	-42.48%
YoY %	-30.73%	-40.83%	314.20%	-27.35%	-30.53%	-49.13%	-	-
Horiz. %	43.58%	62.92%	106.34%	25.67%	35.34%	50.87%	100.00%	-
EY	36.38	25.17	14.90	61.59	44.77	31.13	15.84	73.98%
YoY %	44.54%	68.93%	-75.81%	37.57%	43.82%	96.53%	-	-
Horiz. %	229.67%	158.90%	94.07%	388.83%	282.64%	196.53%	100.00%	-
DY	36.18	25.17	15.03	66.26	49.38	30.43	15.49	75.94%
YoY %	43.74%	67.47%	-77.32%	34.18%	62.27%	96.45%	-	-
Horiz. %	233.57%	162.49%	97.03%	427.76%	318.79%	196.45%	100.00%	-
P/NAPS	1.81	1.81	1.65	1.42	1.35	1.29	1.28	25.95%
YoY %	0.00%	9.70%	16.20%	5.19%	4.65%	0.78%	-	-
Horiz. %	141.41%	141.41%	128.91%	110.94%	105.47%	100.78%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Price Multiplier on Announcement Date
Date	24/10/11	20/07/11	29/04/11	28/01/11	26/10/10	20/07/10	04/05/10	-
Price	3.16	2.98	2.91	2.53	2.47	2.37	2.27	-
P/RPS	0.56	0.80	1.58	0.36	0.48	0.70	1.37	-44.89%
YoY %	-30.00%	-49.37%	338.89%	-25.00%	-31.43%	-48.91%	-	-
Horiz. %	40.88%	58.39%	115.33%	26.28%	35.04%	51.09%	100.00%	-
P/EPS	2.86	4.08	6.83	1.67	2.27	3.31	6.34	-41.15%
YoY %	-29.90%	-40.26%	308.98%	-26.43%	-31.42%	-47.79%	-	-
Horiz. %	45.11%	64.35%	107.73%	26.34%	35.80%	52.21%	100.00%	-
EY	35.00	24.50	14.64	59.88	44.05	30.21	15.77	70.06%
YoY %	42.86%	67.35%	-75.55%	35.94%	45.81%	91.57%	-	-
Horiz. %	221.94%	155.36%	92.83%	379.71%	279.33%	191.57%	100.00%	-
DY	34.81	24.50	14.78	64.43	48.58	29.54	15.42	72.00%
YoY %	42.08%	65.76%	-77.06%	32.63%	64.45%	91.57%	-	-
Horiz. %	225.75%	158.88%	95.85%	417.83%	315.05%	191.57%	100.00%	-
P/NAPS	1.88	1.86	1.68	1.46	1.37	1.33	1.28	29.18%
YoY %	1.08%	10.71%	15.07%	6.57%	3.01%	3.91%	-	-
Horiz. %	146.87%	145.31%	131.25%	114.06%	107.03%	103.91%	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