[CDB] YoY Quarter Result on 30-Jun-2010 [#2]

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Quarter Result
Revenue	1,653,164	1,579,721	1,467,998	1,335,096	1,204,832	1,193,716	1,057,668	7.72%
YoY %	4.65%	7.61%	9.95%	10.81%	0.93%	12.86%	-	-
Horiz. %	156.30%	149.36%	138.80%	126.23%	113.91%	112.86%	100.00%	-
PBT	493,926	419,336	325,283	377,993	323,940	403,970	344,518	6.18%
YoY %	17.79%	28.91%	-13.94%	16.69%	-19.81%	17.26%	-	-
Horiz. %	143.37%	121.72%	94.42%	109.72%	94.03%	117.26%	100.00%	-
Tax	-113,915	-95,149	-88,965	-99,585	-89,473	-105,578	-94,200	3.21%
YoY %	-19.72%	-6.95%	10.66%	-11.30%	15.25%	-12.08%	-	-
Horiz. %	120.93%	101.01%	94.44%	105.72%	94.98%	112.08%	100.00%	-
NP	380,011	324,187	236,318	278,408	234,467	298,392	250,318	7.19%
YoY %	17.22%	37.18%	-15.12%	18.74%	-21.42%	19.21%	-	-
Horiz. %	151.81%	129.51%	94.41%	111.22%	93.67%	119.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	380,011	324,187	236,318	278,408	234,467	298,392	250,318	7.19%
YoY %	17.22%	37.18%	-15.12%	18.74%	-21.42%	19.21%	-	-
Horiz. %	151.81%	129.51%	94.41%	111.22%	93.67%	119.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.06%	22.69%	27.35%	26.35%	27.62%	26.14%	27.34%	-
YoY %	1.63%	-17.04%	3.80%	-4.60%	5.66%	-4.39%	-	-
Horiz. %	84.35%	82.99%	100.04%	96.38%	101.02%	95.61%	100.00%	-
Total Cost	1,273,153	1,255,534	1,231,680	1,056,688	970,365	895,324	807,350	7.87%
YoY %	1.40%	1.94%	16.56%	8.90%	8.38%	10.90%	-	-
Horiz. %	157.70%	155.51%	152.56%	130.88%	120.19%	110.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	466,499	1,088,397	1,243,778	1,384,263	1,995,298	2,362,589	1,933,593	-21.08%
YoY %	-57.14%	-12.49%	-10.15%	-30.62%	-15.55%	22.19%	-	-
Horiz. %	24.13%	56.29%	64.32%	71.59%	103.19%	122.19%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Dividend
Div	373,200	458,681	233,208	272,186	380,426	437,232	513,376	-5.17%
YoY %	-18.64%	96.68%	-14.32%	-28.45%	-12.99%	-14.83%	-	-
Horiz. %	72.70%	89.35%	45.43%	53.02%	74.10%	85.17%	100.00%	-
Div Payout %	98.21%	141.49%	98.68%	97.77%	162.25%	146.53%	205.09%	-
YoY %	-30.59%	43.38%	0.93%	-39.74%	10.73%	-28.55%	-	-
Horiz. %	47.89%	68.99%	48.12%	47.67%	79.11%	71.45%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Equity
Net Worth	466,499	1,088,397	1,243,778	1,384,263	1,995,298	2,362,589	1,933,593	-21.08%
YoY %	-57.14%	-12.49%	-10.15%	-30.62%	-15.55%	22.19%	-	-
Horiz. %	24.13%	56.29%	64.32%	71.59%	103.19%	122.19%	100.00%	-
NOSH	7,775,000	7,774,268	777,361	777,675	776,380	767,074	749,455	47.62%
YoY %	0.01%	900.08%	-0.04%	0.17%	1.21%	2.35%	-	-
Horiz. %	1,037.42%	1,037.32%	103.72%	103.77%	103.59%	102.35%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Ratio Analysis
NP Margin	22.99%	20.52%	16.10%	20.85%	19.46%	25.00%	23.67%	-
YoY %	12.04%	27.45%	-22.78%	7.14%	-22.16%	5.62%	-	-
Horiz. %	97.13%	86.69%	68.02%	88.09%	82.21%	105.62%	100.00%	-
ROE	81.46%	29.79%	19.00%	20.11%	11.75%	12.63%	12.95%	-
YoY %	173.45%	56.79%	-5.52%	71.15%	-6.97%	-2.47%	-	-
Horiz. %	629.03%	230.04%	146.72%	155.29%	90.73%	97.53%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Per Share
RPS	21.26	20.32	188.84	171.68	155.19	155.62	141.12	-27.03%
YoY %	4.63%	-89.24%	10.00%	10.63%	-0.28%	10.27%	-	-
Horiz. %	15.07%	14.40%	133.82%	121.66%	109.97%	110.27%	100.00%	-
EPS	4.89	4.17	30.40	35.80	30.20	38.90	33.40	-27.38%
YoY %	17.27%	-86.28%	-15.08%	18.54%	-22.37%	16.47%	-	-
Horiz. %	14.64%	12.49%	91.02%	107.19%	90.42%	116.47%	100.00%	-
DPS	4.80	5.90	30.00	35.00	49.00	57.00	68.50	-35.76%
YoY %	-18.64%	-80.33%	-14.29%	-28.57%	-14.04%	-16.79%	-	-
Horiz. %	7.01%	8.61%	43.80%	51.09%	71.53%	83.21%	100.00%	-
NAPS	0.06	0.14	1.60	1.78	2.57	3.08	2.58	-46.54%
YoY %	-57.14%	-91.25%	-10.11%	-30.74%	-16.56%	19.38%	-	-
Horiz. %	2.33%	5.43%	62.02%	68.99%	99.61%	119.38%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 777,675
RPS	14.09	13.47	12.51	11.38	10.27	10.18	9.02	7.70%
YoY %	4.60%	7.67%	9.93%	10.81%	0.88%	12.86%	-	-
Horiz. %	156.21%	149.33%	138.69%	126.16%	113.86%	112.86%	100.00%	-
EPS	3.24	2.76	2.01	2.37	2.00	2.54	2.13	7.23%
YoY %	17.39%	37.31%	-15.19%	18.50%	-21.26%	19.25%	-	-
Horiz. %	152.11%	129.58%	94.37%	111.27%	93.90%	119.25%	100.00%	-
DPS	3.18	3.91	1.99	2.32	3.24	3.73	4.38	-5.19%
YoY %	-18.67%	96.48%	-14.22%	-28.40%	-13.14%	-14.84%	-	-
Horiz. %	72.60%	89.27%	45.43%	52.97%	73.97%	85.16%	100.00%	-
NAPS	0.0398	0.0928	0.106	0.118	0.1701	0.2014	0.1648	-21.06%
YoY %	-57.11%	-12.45%	-10.17%	-30.63%	-15.54%	22.21%	-	-
Horiz. %	24.15%	56.31%	64.32%	71.60%	103.22%	122.21%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	-
Price	4.76	4.25	2.90	2.30	2.22	2.39	23.00	-
P/RPS	22.39	20.92	1.54	1.34	1.43	1.54	16.30	5.42%
YoY %	7.03%	1,258.44%	14.93%	-6.29%	-7.14%	-90.55%	-	-
Horiz. %	137.36%	128.34%	9.45%	8.22%	8.77%	9.45%	100.00%	-
P/EPS	97.39	101.92	9.54	6.42	7.35	6.14	68.86	5.94%
YoY %	-4.44%	968.34%	48.60%	-12.65%	19.71%	-91.08%	-	-
Horiz. %	141.43%	148.01%	13.85%	9.32%	10.67%	8.92%	100.00%	-
EY	1.03	0.98	10.48	15.57	13.60	16.28	1.45	-5.53%
YoY %	5.10%	-90.65%	-32.69%	14.49%	-16.46%	1,022.76%	-	-
Horiz. %	71.03%	67.59%	722.76%	1,073.79%	937.93%	1,122.76%	100.00%	-
DY	1.01	1.39	10.34	15.22	22.07	23.85	2.98	-16.48%
YoY %	-27.34%	-86.56%	-32.06%	-31.04%	-7.46%	700.34%	-	-
Horiz. %	33.89%	46.64%	346.98%	510.74%	740.60%	800.34%	100.00%	-
P/NAPS	79.33	30.36	1.81	1.29	0.86	0.78	8.91	43.91%
YoY %	161.30%	1,577.35%	40.31%	50.00%	10.26%	-91.25%	-	-
Horiz. %	890.35%	340.74%	20.31%	14.48%	9.65%	8.75%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	19/07/13	23/07/12	20/07/11	20/07/10	22/07/09	22/07/08	20/07/07	-
Price	4.60	4.42	2.98	2.37	2.22	2.36	22.90	-
P/RPS	21.63	21.75	1.58	1.38	1.43	1.52	16.23	4.89%
YoY %	-0.55%	1,276.58%	14.49%	-3.50%	-5.92%	-90.63%	-	-
Horiz. %	133.27%	134.01%	9.74%	8.50%	8.81%	9.37%	100.00%	-
P/EPS	94.12	106.00	9.80	6.62	7.35	6.07	68.56	5.41%
YoY %	-11.21%	981.63%	48.04%	-9.93%	21.09%	-91.15%	-	-
Horiz. %	137.28%	154.61%	14.29%	9.66%	10.72%	8.85%	100.00%	-
EY	1.06	0.94	10.20	15.11	13.60	16.48	1.46	-5.19%
YoY %	12.77%	-90.78%	-32.50%	11.10%	-17.48%	1,028.77%	-	-
Horiz. %	72.60%	64.38%	698.63%	1,034.93%	931.51%	1,128.77%	100.00%	-
DY	1.04	1.33	10.07	14.77	22.07	24.15	2.99	-16.12%
YoY %	-21.80%	-86.79%	-31.82%	-33.08%	-8.61%	707.69%	-	-
Horiz. %	34.78%	44.48%	336.79%	493.98%	738.13%	807.69%	100.00%	-
P/NAPS	76.67	31.57	1.86	1.33	0.86	0.77	8.88	43.18%
YoY %	142.86%	1,597.31%	39.85%	54.65%	11.69%	-91.33%	-	-
Horiz. %	863.40%	355.52%	20.95%	14.98%	9.68%	8.67%	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