[CDB] YoY Cumulative Quarter Result on 30-Jun-2013 [#2]

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Cumulative Result
Revenue	3,308,272	3,514,457	3,463,740	3,300,256	3,149,130	2,898,561	2,625,454	3.92%
YoY %	-5.87%	1.46%	4.95%	4.80%	8.64%	10.40%	-	-
Horiz. %	126.01%	133.86%	131.93%	125.70%	119.95%	110.40%	100.00%	-
PBT	1,109,196	1,252,354	1,328,483	917,944	825,130	772,436	756,495	6.57%
YoY %	-11.43%	-5.73%	44.72%	11.25%	6.82%	2.11%	-	-
Horiz. %	146.62%	165.55%	175.61%	121.34%	109.07%	102.11%	100.00%	-
Tax	-289,546	-308,779	-344,411	-209,288	-180,308	-204,722	-199,831	6.36%
YoY %	6.23%	10.35%	-64.56%	-16.07%	11.93%	-2.45%	-	-
Horiz. %	144.90%	154.52%	172.35%	104.73%	90.23%	102.45%	100.00%	-
NP	819,650	943,575	984,072	708,656	644,822	567,714	556,664	6.65%
YoY %	-13.13%	-4.12%	38.86%	9.90%	13.58%	1.99%	-	-
Horiz. %	147.24%	169.51%	176.78%	127.30%	115.84%	101.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	819,650	943,575	984,072	708,656	644,822	567,714	556,664	6.65%
YoY %	-13.13%	-4.12%	38.86%	9.90%	13.58%	1.99%	-	-
Horiz. %	147.24%	169.51%	176.78%	127.30%	115.84%	101.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.10%	24.66%	25.93%	22.80%	21.85%	26.50%	26.42%	-
YoY %	5.84%	-4.90%	13.73%	4.35%	-17.55%	0.30%	-	-
Horiz. %	98.79%	93.34%	98.15%	86.30%	82.70%	100.30%	100.00%	-
Total Cost	2,488,622	2,570,882	2,479,668	2,591,600	2,504,308	2,330,847	2,068,790	3.12%
YoY %	-3.20%	3.68%	-4.32%	3.49%	7.44%	12.67%	-	-
Horiz. %	120.29%	124.27%	119.86%	125.27%	121.05%	112.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	544,250	621,999	621,999	466,499	1,088,963	1,244,304	1,383,885	-14.39%
YoY %	-12.50%	0.00%	33.33%	-57.16%	-12.48%	-10.09%	-	-
Horiz. %	39.33%	44.95%	44.95%	33.71%	78.69%	89.91%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Dividend
Div	816,375	933,000	979,650	668,650	917,840	567,713	544,224	6.98%
YoY %	-12.50%	-4.76%	46.51%	-27.15%	61.67%	4.32%	-	-
Horiz. %	150.01%	171.44%	180.01%	122.86%	168.65%	104.32%	100.00%	-
Div Payout %	99.60%	98.88%	99.55%	94.35%	142.34%	100.00%	97.77%	-
YoY %	0.73%	-0.67%	5.51%	-33.72%	42.34%	2.28%	-	-
Horiz. %	101.87%	101.14%	101.82%	96.50%	145.59%	102.28%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Equity
Net Worth	544,250	621,999	621,999	466,499	1,088,963	1,244,304	1,383,885	-14.39%
YoY %	-12.50%	0.00%	33.33%	-57.16%	-12.48%	-10.09%	-	-
Horiz. %	39.33%	44.95%	44.95%	33.71%	78.69%	89.91%	100.00%	-
NOSH	7,775,000	7,775,000	7,775,000	7,775,000	7,778,311	777,690	777,463	46.72%
YoY %	0.00%	0.00%	0.00%	-0.04%	900.18%	0.03%	-	-
Horiz. %	1,000.05%	1,000.05%	1,000.05%	1,000.05%	1,000.47%	100.03%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Ratio Analysis
NP Margin	24.78%	26.85%	28.41%	21.47%	20.48%	19.59%	21.20%	-
YoY %	-7.71%	-5.49%	32.32%	4.83%	4.54%	-7.59%	-	-
Horiz. %	116.89%	126.65%	134.01%	101.27%	96.60%	92.41%	100.00%	-
ROE	150.60%	151.70%	158.21%	151.91%	59.21%	45.63%	40.22%	-
YoY %	-0.73%	-4.11%	4.15%	156.56%	29.76%	13.45%	-	-
Horiz. %	374.44%	377.18%	393.36%	377.70%	147.22%	113.45%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Per Share
RPS	42.55	45.20	44.55	42.45	40.49	372.71	337.69	-29.17%
YoY %	-5.86%	1.46%	4.95%	4.84%	-89.14%	10.37%	-	-
Horiz. %	12.60%	13.39%	13.19%	12.57%	11.99%	110.37%	100.00%	-
EPS	10.54	12.14	12.66	9.11	8.29	73.00	71.60	-27.31%
YoY %	-13.18%	-4.11%	38.97%	9.89%	-88.64%	1.96%	-	-
Horiz. %	14.72%	16.96%	17.68%	12.72%	11.58%	101.96%	100.00%	-
DPS	10.50	12.00	12.60	8.60	11.80	73.00	70.00	-27.08%
YoY %	-12.50%	-4.76%	46.51%	-27.12%	-83.84%	4.29%	-	-
Horiz. %	15.00%	17.14%	18.00%	12.29%	16.86%	104.29%	100.00%	-
NAPS	0.07	0.08	0.08	0.06	0.14	1.60	1.78	-41.65%
YoY %	-12.50%	0.00%	33.33%	-57.14%	-91.25%	-10.11%	-	-
Horiz. %	3.93%	4.49%	4.49%	3.37%	7.87%	89.89%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Adjusted Per Share Value based on latest NOSH - 7,775,000
RPS	28.20	29.96	29.53	28.13	26.84	24.71	22.38	3.92%
YoY %	-5.87%	1.46%	4.98%	4.81%	8.62%	10.41%	-	-
Horiz. %	126.01%	133.87%	131.95%	125.69%	119.93%	110.41%	100.00%	-
EPS	6.99	8.04	8.39	6.04	5.50	4.84	4.75	6.64%
YoY %	-13.06%	-4.17%	38.91%	9.82%	13.64%	1.89%	-	-
Horiz. %	147.16%	169.26%	176.63%	127.16%	115.79%	101.89%	100.00%	-
DPS	6.96	7.95	8.35	5.70	7.82	4.84	4.64	6.98%
YoY %	-12.45%	-4.79%	46.49%	-27.11%	61.57%	4.31%	-	-
Horiz. %	150.00%	171.34%	179.96%	122.84%	168.53%	104.31%	100.00%	-
NAPS	0.0464	0.053	0.053	0.0398	0.0928	0.1061	0.118	-14.39%
YoY %	-12.45%	0.00%	33.17%	-57.11%	-12.54%	-10.08%	-	-
Horiz. %	39.32%	44.92%	44.92%	33.73%	78.64%	89.92%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	-
Price	4.78	5.36	5.73	4.76	4.25	2.90	2.30	-
P/RPS	11.23	11.86	12.86	11.21	10.50	0.78	0.68	59.51%
YoY %	-5.31%	-7.78%	14.72%	6.76%	1,246.15%	14.71%	-	-
Horiz. %	1,651.47%	1,744.12%	1,891.18%	1,648.53%	1,544.12%	114.71%	100.00%	-
P/EPS	45.34	44.17	45.27	52.22	51.27	3.97	3.21	55.41%
YoY %	2.65%	-2.43%	-13.31%	1.85%	1,191.44%	23.68%	-	-
Horiz. %	1,412.46%	1,376.01%	1,410.28%	1,626.79%	1,597.20%	123.68%	100.00%	-
EY	2.21	2.26	2.21	1.91	1.95	25.17	31.13	-35.62%
YoY %	-2.21%	2.26%	15.71%	-2.05%	-92.25%	-19.15%	-	-
Horiz. %	7.10%	7.26%	7.10%	6.14%	6.26%	80.85%	100.00%	-
DY	2.20	2.24	2.20	1.81	2.78	25.17	30.43	-35.43%
YoY %	-1.79%	1.82%	21.55%	-34.89%	-88.96%	-17.29%	-	-
Horiz. %	7.23%	7.36%	7.23%	5.95%	9.14%	82.71%	100.00%	-
P/NAPS	68.29	67.00	71.63	79.33	30.36	1.81	1.29	93.65%
YoY %	1.93%	-6.46%	-9.71%	161.30%	1,577.35%	40.31%	-	-
Horiz. %	5,293.80%	5,193.80%	5,552.71%	6,149.61%	2,353.49%	140.31%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Announcement Date
Date	11/07/16	13/07/15	17/07/14	19/07/13	23/07/12	20/07/11	20/07/10	-
Price	4.75	5.53	5.60	4.60	4.42	2.98	2.37	-
P/RPS	11.16	12.23	12.57	10.84	10.92	0.80	0.70	58.57%
YoY %	-8.75%	-2.70%	15.96%	-0.73%	1,265.00%	14.29%	-	-
Horiz. %	1,594.29%	1,747.14%	1,795.71%	1,548.57%	1,560.00%	114.29%	100.00%	-
P/EPS	45.06	45.57	44.24	50.47	53.32	4.08	3.31	54.46%
YoY %	-1.12%	3.01%	-12.34%	-5.35%	1,206.86%	23.26%	-	-
Horiz. %	1,361.33%	1,376.74%	1,336.56%	1,524.77%	1,610.88%	123.26%	100.00%	-
EY	2.22	2.19	2.26	1.98	1.88	24.50	30.21	-35.25%
YoY %	1.37%	-3.10%	14.14%	5.32%	-92.33%	-18.90%	-	-
Horiz. %	7.35%	7.25%	7.48%	6.55%	6.22%	81.10%	100.00%	-
DY	2.21	2.17	2.25	1.87	2.67	24.50	29.54	-35.06%
YoY %	1.84%	-3.56%	20.32%	-29.96%	-89.10%	-17.06%	-	-
Horiz. %	7.48%	7.35%	7.62%	6.33%	9.04%	82.94%	100.00%	-
P/NAPS	67.86	69.13	70.00	76.67	31.57	1.86	1.33	92.47%
YoY %	-1.84%	-1.24%	-8.70%	142.86%	1,597.31%	39.85%	-	-
Horiz. %	5,102.26%	5,197.74%	5,263.16%	5,764.66%	2,373.68%	139.85%	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