[CDB] QoQ TTM 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
TTM Result
Revenue	5,848,193	5,679,564	5,546,662	5,406,457	5,224,407	5,111,832	4,981,568	11.27%
YoY %	2.97%	2.40%	2.59%	3.48%	2.20%	2.61%	-	-
Horiz. %	117.40%	114.01%	111.34%	108.53%	104.87%	102.61%	100.00%	-
PBT	1,621,251	1,613,189	1,665,899	1,597,248	1,483,814	1,426,551	1,372,498	11.73%
YoY %	0.50%	-3.16%	4.30%	7.64%	4.01%	3.94%	-	-
Horiz. %	118.12%	117.54%	121.38%	116.38%	108.11%	103.94%	100.00%	-
Tax	-429,066	-424,135	-434,755	-419,244	-391,356	-379,322	-369,210	10.52%
YoY %	-1.16%	2.44%	-3.70%	-7.13%	-3.17%	-2.74%	-	-
Horiz. %	116.21%	114.88%	117.75%	113.55%	106.00%	102.74%	100.00%	-
NP	1,192,185	1,189,054	1,231,144	1,178,004	1,092,458	1,047,229	1,003,288	12.17%
YoY %	0.26%	-3.42%	4.51%	7.83%	4.32%	4.38%	-	-
Horiz. %	118.83%	118.52%	122.71%	117.41%	108.89%	104.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,192,185	1,189,054	1,231,144	1,178,004	1,092,458	1,047,229	1,003,288	12.17%
YoY %	0.26%	-3.42%	4.51%	7.83%	4.32%	4.38%	-	-
Horiz. %	118.83%	118.52%	122.71%	117.41%	108.89%	104.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.47%	26.29%	26.10%	26.25%	26.38%	26.59%	26.90%	-
YoY %	0.68%	0.73%	-0.57%	-0.49%	-0.79%	-1.15%	-	-
Horiz. %	98.40%	97.73%	97.03%	97.58%	98.07%	98.85%	100.00%	-
Total Cost	4,656,008	4,490,510	4,315,518	4,228,453	4,131,949	4,064,603	3,978,280	11.04%
YoY %	3.69%	4.05%	2.06%	2.34%	1.66%	2.17%	-	-
Horiz. %	117.04%	112.88%	108.48%	106.29%	103.86%	102.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,306,669	1,243,778	1,345,810	1,345,210	1,399,906	1,384,263	1,375,734	-3.37%
YoY %	5.06%	-7.58%	0.04%	-3.91%	1.13%	0.62%	-	-
Horiz. %	94.98%	90.41%	97.82%	97.78%	101.76%	100.62%	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	1,189,853	1,290,937	1,329,915	1,267,446	1,352,958	1,547,101	1,655,341	-19.74%
YoY %	-7.83%	-2.93%	4.93%	-6.32%	-12.55%	-6.54%	-	-
Horiz. %	71.88%	77.99%	80.34%	76.57%	81.73%	93.46%	100.00%	-
Div Payout %	99.80%	108.57%	108.02%	107.59%	123.85%	147.73%	164.99%	-
YoY %	-8.08%	0.51%	0.40%	-13.13%	-16.16%	-10.46%	-	-
Horiz. %	60.49%	65.80%	65.47%	65.21%	75.07%	89.54%	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	1,306,669	1,243,778	1,345,810	1,345,210	1,399,906	1,384,263	1,375,734	-3.37%
YoY %	5.06%	-7.58%	0.04%	-3.91%	1.13%	0.62%	-	-
Horiz. %	94.98%	90.41%	97.82%	97.78%	101.76%	100.62%	100.00%	-
NOSH	777,779	777,361	777,924	777,578	777,725	777,675	777,251	0.04%
YoY %	0.05%	-0.07%	0.04%	-0.02%	0.01%	0.05%	-	-
Horiz. %	100.07%	100.01%	100.09%	100.04%	100.06%	100.05%	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	20.39%	20.94%	22.20%	21.79%	20.91%	20.49%	20.14%	-
YoY %	-2.63%	-5.68%	1.88%	4.21%	2.05%	1.74%	-	-
Horiz. %	101.24%	103.97%	110.23%	108.19%	103.82%	101.74%	100.00%	-
ROE	91.24%	95.60%	91.48%	87.57%	78.04%	75.65%	72.93%	-
YoY %	-4.56%	4.50%	4.46%	12.21%	3.16%	3.73%	-	-
Horiz. %	125.11%	131.08%	125.44%	120.07%	107.01%	103.73%	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	751.91	730.62	713.01	695.29	671.75	657.32	640.92	11.22%
YoY %	2.91%	2.47%	2.55%	3.50%	2.20%	2.56%	-	-
Horiz. %	117.32%	114.00%	111.25%	108.48%	104.81%	102.56%	100.00%	-
EPS	153.28	152.96	158.26	151.50	140.47	134.66	129.08	12.12%
YoY %	0.21%	-3.35%	4.46%	7.85%	4.31%	4.32%	-	-
Horiz. %	118.75%	118.50%	122.61%	117.37%	108.82%	104.32%	100.00%	-
DPS	153.00	166.00	171.00	163.00	174.00	199.00	213.00	-19.77%
YoY %	-7.83%	-2.92%	4.91%	-6.32%	-12.56%	-6.57%	-	-
Horiz. %	71.83%	77.93%	80.28%	76.53%	81.69%	93.43%	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	49.85	48.41	47.28	46.08	44.53	43.57	42.46	11.27%
YoY %	2.97%	2.39%	2.60%	3.48%	2.20%	2.61%	-	-
Horiz. %	117.40%	114.01%	111.35%	108.53%	104.88%	102.61%	100.00%	-
EPS	10.16	10.14	10.49	10.04	9.31	8.93	8.55	12.17%
YoY %	0.20%	-3.34%	4.48%	7.84%	4.26%	4.44%	-	-
Horiz. %	118.83%	118.60%	122.69%	117.43%	108.89%	104.44%	100.00%	-
DPS	10.14	11.00	11.34	10.80	11.53	13.19	14.11	-19.75%
YoY %	-7.82%	-3.00%	5.00%	-6.33%	-12.59%	-6.52%	-	-
Horiz. %	71.86%	77.96%	80.37%	76.54%	81.72%	93.48%	100.00%	-
NAPS	0.1114	0.106	0.1147	0.1147	0.1193	0.118	0.1173	-3.37%
YoY %	5.09%	-7.59%	0.00%	-3.86%	1.10%	0.60%	-	-
Horiz. %	94.97%	90.37%	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	0.40	0.40	0.40	0.35	0.36	0.35	0.35	9.30%
YoY %	0.00%	0.00%	14.29%	-2.78%	2.86%	0.00%	-	-
Horiz. %	114.29%	114.29%	114.29%	100.00%	102.86%	100.00%	100.00%	-
P/EPS	1.98	1.90	1.81	1.62	1.73	1.71	1.75	8.57%
YoY %	4.21%	4.97%	11.73%	-6.36%	1.17%	-2.29%	-	-
Horiz. %	113.14%	108.57%	103.43%	92.57%	98.86%	97.71%	100.00%	-
EY	50.42	52.74	55.34	61.58	57.81	58.55	57.12	-7.97%
YoY %	-4.40%	-4.70%	-10.13%	6.52%	-1.26%	2.50%	-	-
Horiz. %	88.27%	92.33%	96.88%	107.81%	101.21%	102.50%	100.00%	-
DY	50.33	57.24	59.79	66.26	71.60	86.52	94.25	-34.15%
YoY %	-12.07%	-4.26%	-9.76%	-7.46%	-17.24%	-8.20%	-	-
Horiz. %	53.40%	60.73%	63.44%	70.30%	75.97%	91.80%	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	0.42	0.41	0.41	0.36	0.37	0.36	0.35	12.91%
YoY %	2.44%	0.00%	13.89%	-2.70%	2.78%	2.86%	-	-
Horiz. %	120.00%	117.14%	117.14%	102.86%	105.71%	102.86%	100.00%	-
P/EPS	2.06	1.95	1.84	1.67	1.76	1.76	1.76	11.05%
YoY %	5.64%	5.98%	10.18%	-5.11%	0.00%	0.00%	-	-
Horiz. %	117.05%	110.80%	104.55%	94.89%	100.00%	100.00%	100.00%	-
EY	48.51	51.33	54.38	59.88	56.87	56.82	56.86	-10.03%
YoY %	-5.49%	-5.61%	-9.19%	5.29%	0.09%	-0.07%	-	-
Horiz. %	85.31%	90.27%	95.64%	105.31%	100.02%	99.93%	100.00%	-
DY	48.42	55.70	58.76	64.43	70.45	83.97	93.83	-35.63%
YoY %	-13.07%	-5.21%	-8.80%	-8.55%	-16.10%	-10.51%	-	-
Horiz. %	51.60%	59.36%	62.62%	68.67%	75.08%	89.49%	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