[CDB] YoY Cumulative Quarter Result on 31-Mar-2015 [#1]

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Cumulative Result
Revenue	1,634,531	1,574,043	1,652,842	1,791,162	1,717,548	1,647,092	1,569,409	0.67%
YoY %	3.84%	-4.77%	-7.72%	4.29%	4.28%	4.95%	-	-
Horiz. %	104.15%	100.30%	105.32%	114.13%	109.44%	104.95%	100.00%	-
PBT	515,018	509,762	533,562	626,007	654,537	424,018	405,794	4.05%
YoY %	1.03%	-4.46%	-14.77%	-4.36%	54.37%	4.49%	-	-
Horiz. %	126.92%	125.62%	131.49%	154.27%	161.30%	104.49%	100.00%	-
Tax	-128,907	-136,649	-134,520	-146,789	-169,378	-95,373	-85,159	7.15%
YoY %	5.67%	-1.58%	8.36%	13.34%	-77.60%	-11.99%	-	-
Horiz. %	151.37%	160.46%	157.96%	172.37%	198.90%	111.99%	100.00%	-
NP	386,111	373,113	399,042	479,218	485,159	328,645	320,635	3.14%
YoY %	3.48%	-6.50%	-16.73%	-1.22%	47.62%	2.50%	-	-
Horiz. %	120.42%	116.37%	124.45%	149.46%	151.31%	102.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	386,111	373,113	399,042	479,218	485,159	328,645	320,635	3.14%
YoY %	3.48%	-6.50%	-16.73%	-1.22%	47.62%	2.50%	-	-
Horiz. %	120.42%	116.37%	124.45%	149.46%	151.31%	102.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.03%	26.81%	25.21%	23.45%	25.88%	22.49%	20.99%	-
YoY %	-6.64%	6.35%	7.51%	-9.39%	15.07%	7.15%	-	-
Horiz. %	119.25%	127.73%	120.10%	111.72%	123.30%	107.15%	100.00%	-
Total Cost	1,248,420	1,200,930	1,253,800	1,311,944	1,232,389	1,318,447	1,248,774	-0.00%
YoY %	3.95%	-4.22%	-4.43%	6.46%	-6.53%	5.58%	-	-
Horiz. %	99.97%	96.17%	100.40%	105.06%	98.69%	105.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	699,750	544,250	544,250	621,999	621,999	388,750	1,245,184	-9.15%
YoY %	28.57%	0.00%	-12.50%	0.00%	60.00%	-68.78%	-	-
Horiz. %	56.20%	43.71%	43.71%	49.95%	49.95%	31.22%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Dividend
Div	380,975	365,424	396,524	474,274	482,049	295,449	459,161	-3.06%
YoY %	4.26%	-7.84%	-16.39%	-1.61%	63.16%	-35.65%	-	-
Horiz. %	82.97%	79.59%	86.36%	103.29%	104.98%	64.35%	100.00%	-
Div Payout %	98.67%	97.94%	99.37%	98.97%	99.36%	89.90%	143.20%	-
YoY %	0.75%	-1.44%	0.40%	-0.39%	10.52%	-37.22%	-	-
Horiz. %	68.90%	68.39%	69.39%	69.11%	69.39%	62.78%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Equity
Net Worth	699,750	544,250	544,250	621,999	621,999	388,750	1,245,184	-9.15%
YoY %	28.57%	0.00%	-12.50%	0.00%	60.00%	-68.78%	-	-
Horiz. %	56.20%	43.71%	43.71%	49.95%	49.95%	31.22%	100.00%	-
NOSH	7,775,000	7,775,000	7,775,000	7,775,000	7,775,000	7,775,000	7,782,403	-0.01%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-0.10%	-	-
Horiz. %	99.90%	99.90%	99.90%	99.90%	99.90%	99.90%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Ratio Analysis
NP Margin	23.62%	23.70%	24.14%	26.75%	28.25%	19.95%	20.43%	-
YoY %	-0.34%	-1.82%	-9.76%	-5.31%	41.60%	-2.35%	-	-
Horiz. %	115.61%	116.01%	118.16%	130.93%	138.28%	97.65%	100.00%	-
ROE	55.18%	68.56%	73.32%	77.04%	78.00%	84.54%	25.75%	-
YoY %	-19.52%	-6.49%	-4.83%	-1.23%	-7.74%	228.31%	-	-
Horiz. %	214.29%	266.25%	284.74%	299.18%	302.91%	328.31%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Per Share
RPS	21.02	20.24	21.26	23.04	22.09	21.18	20.17	0.69%
YoY %	3.85%	-4.80%	-7.73%	4.30%	4.30%	5.01%	-	-
Horiz. %	104.21%	100.35%	105.40%	114.23%	109.52%	105.01%	100.00%	-
EPS	4.97	4.80	5.13	6.16	6.24	4.23	4.12	3.17%
YoY %	3.54%	-6.43%	-16.72%	-1.28%	47.52%	2.67%	-	-
Horiz. %	120.63%	116.50%	124.51%	149.51%	151.46%	102.67%	100.00%	-
DPS	4.90	4.70	5.10	6.10	6.20	3.80	5.90	-3.04%
YoY %	4.26%	-7.84%	-16.39%	-1.61%	63.16%	-35.59%	-	-
Horiz. %	83.05%	79.66%	86.44%	103.39%	105.08%	64.41%	100.00%	-
NAPS	0.09	0.07	0.07	0.08	0.08	0.05	0.16	-9.13%
YoY %	28.57%	0.00%	-12.50%	0.00%	60.00%	-68.75%	-	-
Horiz. %	56.25%	43.75%	43.75%	50.00%	50.00%	31.25%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Adjusted Per Share Value based on latest NOSH - 7,775,000
RPS	13.93	13.42	14.09	15.27	14.64	14.04	13.38	0.67%
YoY %	3.80%	-4.76%	-7.73%	4.30%	4.27%	4.93%	-	-
Horiz. %	104.11%	100.30%	105.31%	114.13%	109.42%	104.93%	100.00%	-
EPS	3.29	3.18	3.40	4.08	4.14	2.80	2.73	3.15%
YoY %	3.46%	-6.47%	-16.67%	-1.45%	47.86%	2.56%	-	-
Horiz. %	120.51%	116.48%	124.54%	149.45%	151.65%	102.56%	100.00%	-
DPS	3.25	3.11	3.38	4.04	4.11	2.52	3.91	-3.03%
YoY %	4.50%	-7.99%	-16.34%	-1.70%	63.10%	-35.55%	-	-
Horiz. %	83.12%	79.54%	86.45%	103.32%	105.12%	64.45%	100.00%	-
NAPS	0.0596	0.0464	0.0464	0.053	0.053	0.0331	0.1061	-9.16%
YoY %	28.45%	0.00%	-12.45%	0.00%	60.12%	-68.80%	-	-
Horiz. %	56.17%	43.73%	43.73%	49.95%	49.95%	31.20%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/18	31/03/17	31/03/16	31/03/15	31/03/14	29/03/13	30/03/12	-
Price	4.64	5.13	4.94	6.30	5.39	4.63	4.06	-
P/RPS	22.07	25.34	23.24	27.35	24.40	21.86	20.13	1.54%
YoY %	-12.90%	9.04%	-15.03%	12.09%	11.62%	8.59%	-	-
Horiz. %	109.64%	125.88%	115.45%	135.87%	121.21%	108.59%	100.00%	-
P/EPS	93.43	106.90	96.25	102.21	86.38	109.54	98.54	-0.88%
YoY %	-12.60%	11.06%	-5.83%	18.33%	-21.14%	11.16%	-	-
Horiz. %	94.81%	108.48%	97.68%	103.72%	87.66%	111.16%	100.00%	-
EY	1.07	0.94	1.04	0.98	1.16	0.91	1.01	0.96%
YoY %	13.83%	-9.62%	6.12%	-15.52%	27.47%	-9.90%	-	-
Horiz. %	105.94%	93.07%	102.97%	97.03%	114.85%	90.10%	100.00%	-
DY	1.06	0.92	1.03	0.97	1.15	0.82	1.45	-5.08%
YoY %	15.22%	-10.68%	6.19%	-15.65%	40.24%	-43.45%	-	-
Horiz. %	73.10%	63.45%	71.03%	66.90%	79.31%	56.55%	100.00%	-
P/NAPS	51.56	73.29	70.57	78.75	67.38	92.60	25.38	12.53%
YoY %	-29.65%	3.85%	-10.39%	16.87%	-27.24%	264.85%	-	-
Horiz. %	203.15%	288.77%	278.05%	310.28%	265.48%	364.85%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Price Multiplier on Announcement Date
Date	13/04/18	28/04/17	22/04/16	27/04/15	25/04/14	23/04/13	25/04/12	-
Price	4.48	5.14	4.68	6.19	5.35	4.64	3.96	-
P/RPS	21.31	25.39	22.01	26.87	24.22	21.90	19.64	1.36%
YoY %	-16.07%	15.36%	-18.09%	10.94%	10.59%	11.51%	-	-
Horiz. %	108.50%	129.28%	112.07%	136.81%	123.32%	111.51%	100.00%	-
P/EPS	90.21	107.11	91.19	100.43	85.74	109.77	96.12	-1.05%
YoY %	-15.78%	17.46%	-9.20%	17.13%	-21.89%	14.20%	-	-
Horiz. %	93.85%	111.43%	94.87%	104.48%	89.20%	114.20%	100.00%	-
EY	1.11	0.93	1.10	1.00	1.17	0.91	1.04	1.09%
YoY %	19.35%	-15.45%	10.00%	-14.53%	28.57%	-12.50%	-	-
Horiz. %	106.73%	89.42%	105.77%	96.15%	112.50%	87.50%	100.00%	-
DY	1.09	0.91	1.09	0.99	1.16	0.82	1.49	-5.07%
YoY %	19.78%	-16.51%	10.10%	-14.66%	41.46%	-44.97%	-	-
Horiz. %	73.15%	61.07%	73.15%	66.44%	77.85%	55.03%	100.00%	-
P/NAPS	49.78	73.43	66.86	77.38	66.88	92.80	24.75	12.34%
YoY %	-32.21%	9.83%	-13.60%	15.70%	-27.93%	274.95%	-	-
Horiz. %	201.13%	296.69%	270.14%	312.65%	270.22%	374.95%	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