[CGB] QoQ TTM Result on 31-Mar-2009 [#1]

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
TTM Result
Revenue	62,285	61,693	61,691	60,022	60,369	60,643	57,685	5.23%
YoY %	0.96%	0.00%	2.78%	-0.57%	-0.45%	5.13%	-	-
Horiz. %	107.97%	106.95%	106.94%	104.05%	104.65%	105.13%	100.00%	-
PBT	1,023	921	1,349	1,176	1,265	245	-1,388	-
YoY %	11.07%	-31.73%	14.71%	-7.04%	416.33%	117.65%	-	-
Horiz. %	-73.70%	-66.35%	-97.19%	-84.73%	-91.14%	-17.65%	100.00%	-
Tax	-139	-50	-116	-90	-100	-100	-20	262.90%
YoY %	-178.00%	56.90%	-28.89%	10.00%	0.00%	-400.00%	-	-
Horiz. %	695.00%	250.00%	580.00%	450.00%	500.00%	500.00%	100.00%	-
NP	884	871	1,233	1,086	1,165	145	-1,408	-
YoY %	1.49%	-29.36%	13.54%	-6.78%	703.45%	110.30%	-	-
Horiz. %	-62.78%	-61.86%	-87.57%	-77.13%	-82.74%	-10.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	884	871	1,233	1,086	1,165	145	-1,408	-
YoY %	1.49%	-29.36%	13.54%	-6.78%	703.45%	110.30%	-	-
Horiz. %	-62.78%	-61.86%	-87.57%	-77.13%	-82.74%	-10.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	13.59%	5.43%	8.60%	7.65%	7.91%	40.82%	-	-
YoY %	150.28%	-36.86%	12.42%	-3.29%	-80.62%	0.00%	-	-
Horiz. %	33.29%	13.30%	21.07%	18.74%	19.38%	100.00%	-	-
Total Cost	61,401	60,822	60,458	58,936	59,204	60,498	59,093	2.57%
YoY %	0.95%	0.60%	2.58%	-0.45%	-2.14%	2.38%	-	-
Horiz. %	103.91%	102.93%	102.31%	99.73%	100.19%	102.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	45,942	58,724	60,373	54,599	59,238	58,886	59,618	-15.90%
YoY %	-21.77%	-2.73%	10.58%	-7.83%	0.60%	-1.23%	-	-
Horiz. %	77.06%	98.50%	101.27%	91.58%	99.36%	98.77%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Dividend
Div	689	683	683	683	683	1,054	1,054	-24.62%
YoY %	0.88%	0.00%	0.00%	0.00%	-35.20%	0.00%	-	-
Horiz. %	65.37%	64.80%	64.80%	64.80%	64.80%	100.00%	100.00%	-
Div Payout %	77.96%	78.48%	55.44%	62.94%	58.67%	727.30%	0.00%	-
YoY %	-0.66%	41.56%	-11.92%	7.28%	-91.93%	0.00%	-	-
Horiz. %	10.72%	10.79%	7.62%	8.65%	8.07%	100.00%	-	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Equity
Net Worth	45,942	58,724	60,373	54,599	59,238	58,886	59,618	-15.90%
YoY %	-21.77%	-2.73%	10.58%	-7.83%	0.60%	-1.23%	-	-
Horiz. %	77.06%	98.50%	101.27%	91.58%	99.36%	98.77%	100.00%	-
NOSH	45,942	45,172	46,086	41,999	45,568	45,648	46,216	-0.39%
YoY %	1.70%	-1.98%	9.73%	-7.83%	-0.18%	-1.23%	-	-
Horiz. %	99.41%	97.74%	99.72%	90.88%	98.60%	98.77%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Ratio Analysis
NP Margin	1.42%	1.41%	2.00%	1.81%	1.93%	0.24%	-2.44%	-
YoY %	0.71%	-29.50%	10.50%	-6.22%	704.17%	109.84%	-	-
Horiz. %	-58.20%	-57.79%	-81.97%	-74.18%	-79.10%	-9.84%	100.00%	-
ROE	1.92%	1.48%	2.04%	1.99%	1.97%	0.25%	-2.36%	-
YoY %	29.73%	-27.45%	2.51%	1.02%	688.00%	110.59%	-	-
Horiz. %	-81.36%	-62.71%	-86.44%	-84.32%	-83.47%	-10.59%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Per Share
RPS	135.57	136.57	133.86	142.91	132.48	132.85	124.82	5.64%
YoY %	-0.73%	2.02%	-6.33%	7.87%	-0.28%	6.43%	-	-
Horiz. %	108.61%	109.41%	107.24%	114.49%	106.14%	106.43%	100.00%	-
EPS	1.92	1.93	2.68	2.59	2.56	0.32	-3.05	-
YoY %	-0.52%	-27.99%	3.47%	1.17%	700.00%	110.49%	-	-
Horiz. %	-62.95%	-63.28%	-87.87%	-84.92%	-83.93%	-10.49%	100.00%	-
DPS	1.50	1.51	1.48	1.63	1.50	2.30	2.30	-24.73%
YoY %	-0.66%	2.03%	-9.20%	8.67%	-34.78%	0.00%	-	-
Horiz. %	65.22%	65.65%	64.35%	70.87%	65.22%	100.00%	100.00%	-
NAPS	1.00	1.30	1.31	1.30	1.30	1.29	1.29	-15.57%
YoY %	-23.08%	-0.76%	0.77%	0.00%	0.78%	0.00%	-	-
Horiz. %	77.52%	100.78%	101.55%	100.78%	100.78%	100.00%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 41,999
RPS	8.17	8.09	8.09	7.87	7.92	7.95	7.57	5.20%
YoY %	0.99%	0.00%	2.80%	-0.63%	-0.38%	5.02%	-	-
Horiz. %	107.93%	106.87%	106.87%	103.96%	104.62%	105.02%	100.00%	-
EPS	0.12	0.11	0.16	0.14	0.15	0.02	-0.18	-
YoY %	9.09%	-31.25%	14.29%	-6.67%	650.00%	111.11%	-	-
Horiz. %	-66.67%	-61.11%	-88.89%	-77.78%	-83.33%	-11.11%	100.00%	-
DPS	0.09	0.09	0.09	0.09	0.09	0.14	0.14	-25.45%
YoY %	0.00%	0.00%	0.00%	0.00%	-35.71%	0.00%	-	-
Horiz. %	64.29%	64.29%	64.29%	64.29%	64.29%	100.00%	100.00%	-
NAPS	0.0603	0.077	0.0792	0.0716	0.0777	0.0772	0.0782	-15.87%
YoY %	-21.69%	-2.78%	10.61%	-7.85%	0.65%	-1.28%	-	-
Horiz. %	77.11%	98.47%	101.28%	91.56%	99.36%	98.72%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	-
Price	0.84	0.68	0.68	0.65	0.40	0.75	0.46	-
P/RPS	0.62	0.50	0.51	0.45	0.30	0.56	0.37	40.94%
YoY %	24.00%	-1.96%	13.33%	50.00%	-46.43%	51.35%	-	-
Horiz. %	167.57%	135.14%	137.84%	121.62%	81.08%	151.35%	100.00%	-
P/EPS	43.66	35.27	25.42	25.14	15.65	236.11	-15.10	-
YoY %	23.79%	38.75%	1.11%	60.64%	-93.37%	1,663.64%	-	-
Horiz. %	-289.14%	-233.58%	-168.34%	-166.49%	-103.64%	-1,563.64%	100.00%	-
EY	2.29	2.84	3.93	3.98	6.39	0.42	-6.62	-
YoY %	-19.37%	-27.74%	-1.26%	-37.72%	1,421.43%	106.34%	-	-
Horiz. %	-34.59%	-42.90%	-59.37%	-60.12%	-96.53%	-6.34%	100.00%	-
DY	1.79	2.23	2.18	2.50	3.75	3.07	5.00	-49.48%
YoY %	-19.73%	2.29%	-12.80%	-33.33%	22.15%	-38.60%	-	-
Horiz. %	35.80%	44.60%	43.60%	50.00%	75.00%	61.40%	100.00%	-
P/NAPS	0.84	0.52	0.52	0.50	0.31	0.58	0.36	75.64%
YoY %	61.54%	0.00%	4.00%	61.29%	-46.55%	61.11%	-	-
Horiz. %	233.33%	144.44%	144.44%	138.89%	86.11%	161.11%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	24/02/10	24/11/09	21/08/09	30/04/09	27/02/09	25/11/08	26/08/08	-
Price	0.81	0.70	0.68	0.30	0.70	0.36	0.42	-
P/RPS	0.60	0.51	0.51	0.21	0.53	0.27	0.34	45.88%
YoY %	17.65%	0.00%	142.86%	-60.38%	96.30%	-20.59%	-	-
Horiz. %	176.47%	150.00%	150.00%	61.76%	155.88%	79.41%	100.00%	-
P/EPS	42.10	36.30	25.42	11.60	27.38	113.33	-13.79	-
YoY %	15.98%	42.80%	119.14%	-57.63%	-75.84%	921.83%	-	-
Horiz. %	-305.29%	-263.23%	-184.34%	-84.12%	-198.55%	-821.83%	100.00%	-
EY	2.38	2.75	3.93	8.62	3.65	0.88	-7.25	-
YoY %	-13.45%	-30.03%	-54.41%	136.16%	314.77%	112.14%	-	-
Horiz. %	-32.83%	-37.93%	-54.21%	-118.90%	-50.34%	-12.14%	100.00%	-
DY	1.85	2.16	2.18	5.42	2.14	6.39	5.48	-51.42%
YoY %	-14.35%	-0.92%	-59.78%	153.27%	-66.51%	16.61%	-	-
Horiz. %	33.76%	39.42%	39.78%	98.91%	39.05%	116.61%	100.00%	-
P/NAPS	0.81	0.54	0.52	0.23	0.54	0.28	0.33	81.66%
YoY %	50.00%	3.85%	126.09%	-57.41%	92.86%	-15.15%	-	-
Horiz. %	245.45%	163.64%	157.58%	69.70%	163.64%	84.85%	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