[CDB] YoY Quarter Result on 30-Sep-2010 [#3]

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Quarter Result
Revenue	1,699,726	1,582,518	1,519,970	1,351,341	1,238,766	1,222,620	1,113,425	7.29%
YoY %	7.41%	4.12%	12.48%	9.09%	1.32%	9.81%	-	-
Horiz. %	152.66%	142.13%	136.51%	121.37%	111.26%	109.81%	100.00%	-
PBT	538,899	406,094	398,506	390,444	333,181	365,463	375,169	6.21%
YoY %	32.70%	1.90%	2.06%	17.19%	-8.83%	-2.59%	-	-
Horiz. %	143.64%	108.24%	106.22%	104.07%	88.81%	97.41%	100.00%	-
Tax	-90,194	-90,724	-106,061	-101,130	-89,096	-95,521	-101,890	-2.00%
YoY %	0.58%	14.46%	-4.88%	-13.51%	6.73%	6.25%	-	-
Horiz. %	88.52%	89.04%	104.09%	99.25%	87.44%	93.75%	100.00%	-
NP	448,705	315,370	292,445	289,314	244,085	269,942	273,279	8.60%
YoY %	42.28%	7.84%	1.08%	18.53%	-9.58%	-1.22%	-	-
Horiz. %	164.19%	115.40%	107.01%	105.87%	89.32%	98.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	448,705	315,370	292,445	289,314	244,085	269,942	273,279	8.60%
YoY %	42.28%	7.84%	1.08%	18.53%	-9.58%	-1.22%	-	-
Horiz. %	164.19%	115.40%	107.01%	105.87%	89.32%	98.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.74%	22.34%	26.61%	25.90%	26.74%	26.14%	27.16%	-
YoY %	-25.07%	-16.05%	2.74%	-3.14%	2.30%	-3.76%	-	-
Horiz. %	61.63%	82.25%	97.97%	95.36%	98.45%	96.24%	100.00%	-
Total Cost	1,251,021	1,267,148	1,227,525	1,062,027	994,681	952,678	840,146	6.85%
YoY %	-1.27%	3.23%	15.58%	6.77%	4.41%	13.39%	-	-
Horiz. %	148.91%	150.82%	146.11%	126.41%	118.39%	113.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	544,250	932,999	1,306,669	1,399,906	1,857,844	2,224,882	1,831,870	-18.29%
YoY %	-41.67%	-28.60%	-6.66%	-24.65%	-16.50%	21.45%	-	-
Horiz. %	29.71%	50.93%	71.33%	76.42%	101.42%	121.45%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Dividend
Div	443,174	933,000	287,778	388,862	583,005	606,786	750,766	-8.40%
YoY %	-52.50%	224.21%	-25.99%	-33.30%	-3.92%	-19.18%	-	-
Horiz. %	59.03%	124.27%	38.33%	51.80%	77.65%	80.82%	100.00%	-
Div Payout %	98.77%	295.84%	98.40%	134.41%	238.85%	224.78%	274.73%	-
YoY %	-66.61%	200.65%	-26.79%	-43.73%	6.26%	-18.18%	-	-
Horiz. %	35.95%	107.68%	35.82%	48.92%	86.94%	81.82%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Equity
Net Worth	544,250	932,999	1,306,669	1,399,906	1,857,844	2,224,882	1,831,870	-18.29%
YoY %	-41.67%	-28.60%	-6.66%	-24.65%	-16.50%	21.45%	-	-
Horiz. %	29.71%	50.93%	71.33%	76.42%	101.42%	121.45%	100.00%	-
NOSH	7,775,000	7,775,000	777,779	777,725	777,340	777,930	750,766	47.58%
YoY %	0.00%	899.64%	0.01%	0.05%	-0.08%	3.62%	-	-
Horiz. %	1,035.61%	1,035.61%	103.60%	103.59%	103.54%	103.62%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Ratio Analysis
NP Margin	26.40%	19.93%	19.24%	21.41%	19.70%	22.08%	24.54%	-
YoY %	32.46%	3.59%	-10.14%	8.68%	-10.78%	-10.02%	-	-
Horiz. %	107.58%	81.21%	78.40%	87.25%	80.28%	89.98%	100.00%	-
ROE	82.44%	33.80%	22.38%	20.67%	13.14%	12.13%	14.92%	-
YoY %	143.91%	51.03%	8.27%	57.31%	8.33%	-18.70%	-	-
Horiz. %	552.55%	226.54%	150.00%	138.54%	88.07%	81.30%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Per Share
RPS	21.86	20.35	195.42	173.76	159.36	157.16	148.31	-27.29%
YoY %	7.42%	-89.59%	12.47%	9.04%	1.40%	5.97%	-	-
Horiz. %	14.74%	13.72%	131.76%	117.16%	107.45%	105.97%	100.00%	-
EPS	5.77	4.06	37.60	37.20	31.40	34.70	36.40	-26.41%
YoY %	42.12%	-89.20%	1.08%	18.47%	-9.51%	-4.67%	-	-
Horiz. %	15.85%	11.15%	103.30%	102.20%	86.26%	95.33%	100.00%	-
DPS	5.70	12.00	37.00	50.00	75.00	78.00	100.00	-37.93%
YoY %	-52.50%	-67.57%	-26.00%	-33.33%	-3.85%	-22.00%	-	-
Horiz. %	5.70%	12.00%	37.00%	50.00%	75.00%	78.00%	100.00%	-
NAPS	0.07	0.12	1.68	1.80	2.39	2.86	2.44	-44.64%
YoY %	-41.67%	-92.86%	-6.67%	-24.69%	-16.43%	17.21%	-	-
Horiz. %	2.87%	4.92%	68.85%	73.77%	97.95%	117.21%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Adjusted Per Share Value based on latest NOSH - 777,725
RPS	14.49	13.49	12.96	11.52	10.56	10.42	9.49	7.30%
YoY %	7.41%	4.09%	12.50%	9.09%	1.34%	9.80%	-	-
Horiz. %	152.69%	142.15%	136.56%	121.39%	111.28%	109.80%	100.00%	-
EPS	3.82	2.69	2.49	2.47	2.08	2.30	2.33	8.58%
YoY %	42.01%	8.03%	0.81%	18.75%	-9.57%	-1.29%	-	-
Horiz. %	163.95%	115.45%	106.87%	106.01%	89.27%	98.71%	100.00%	-
DPS	3.78	7.95	2.45	3.31	4.97	5.17	6.40	-8.39%
YoY %	-52.45%	224.49%	-25.98%	-33.40%	-3.87%	-19.22%	-	-
Horiz. %	59.06%	124.22%	38.28%	51.72%	77.66%	80.78%	100.00%	-
NAPS	0.0464	0.0795	0.1114	0.1193	0.1584	0.1897	0.1561	-18.29%
YoY %	-41.64%	-28.64%	-6.62%	-24.68%	-16.50%	21.52%	-	-
Horiz. %	29.72%	50.93%	71.36%	76.43%	101.47%	121.52%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	-
Price	4.86	5.28	3.04	2.43	2.14	2.24	21.50	-
P/RPS	22.23	25.94	1.56	1.40	1.34	1.43	14.50	7.37%
YoY %	-14.30%	1,562.82%	11.43%	4.48%	-6.29%	-90.14%	-	-
Horiz. %	153.31%	178.90%	10.76%	9.66%	9.24%	9.86%	100.00%	-
P/EPS	84.21	130.17	8.09	6.53	6.82	6.46	59.07	6.08%
YoY %	-35.31%	1,509.02%	23.89%	-4.25%	5.57%	-89.06%	-	-
Horiz. %	142.56%	220.37%	13.70%	11.05%	11.55%	10.94%	100.00%	-
EY	1.19	0.77	12.37	15.31	14.67	15.49	1.69	-5.67%
YoY %	54.55%	-93.78%	-19.20%	4.36%	-5.29%	816.57%	-	-
Horiz. %	70.41%	45.56%	731.95%	905.92%	868.05%	916.57%	100.00%	-
DY	1.17	2.27	12.17	20.58	35.05	34.82	4.65	-20.52%
YoY %	-48.46%	-81.35%	-40.86%	-41.28%	0.66%	648.82%	-	-
Horiz. %	25.16%	48.82%	261.72%	442.58%	753.76%	748.82%	100.00%	-
P/NAPS	69.43	44.00	1.81	1.35	0.90	0.78	8.81	41.02%
YoY %	57.80%	2,330.94%	34.07%	50.00%	15.38%	-91.15%	-	-
Horiz. %	788.08%	499.43%	20.54%	15.32%	10.22%	8.85%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Announcement Date
Date	28/10/13	23/10/12	24/10/11	26/10/10	28/10/09	24/10/08	19/10/07	-
Price	4.93	5.48	3.16	2.47	2.15	2.22	23.00	-
P/RPS	22.55	26.92	1.62	1.42	1.35	1.41	15.51	6.43%
YoY %	-16.23%	1,561.73%	14.08%	5.19%	-4.26%	-90.91%	-	-
Horiz. %	145.39%	173.57%	10.44%	9.16%	8.70%	9.09%	100.00%	-
P/EPS	85.43	135.10	8.40	6.64	6.85	6.40	63.19	5.14%
YoY %	-36.77%	1,508.33%	26.51%	-3.07%	7.03%	-89.87%	-	-
Horiz. %	135.20%	213.80%	13.29%	10.51%	10.84%	10.13%	100.00%	-
EY	1.17	0.74	11.90	15.06	14.60	15.63	1.58	-4.87%
YoY %	58.11%	-93.78%	-20.98%	3.15%	-6.59%	889.24%	-	-
Horiz. %	74.05%	46.84%	753.16%	953.16%	924.05%	989.24%	100.00%	-
DY	1.16	2.19	11.71	20.24	34.88	35.14	4.35	-19.75%
YoY %	-47.03%	-81.30%	-42.14%	-41.97%	-0.74%	707.82%	-	-
Horiz. %	26.67%	50.34%	269.20%	465.29%	801.84%	807.82%	100.00%	-
P/NAPS	70.43	45.67	1.88	1.37	0.90	0.78	9.43	39.76%
YoY %	54.22%	2,329.26%	37.23%	52.22%	15.38%	-91.73%	-	-
Horiz. %	746.87%	484.31%	19.94%	14.53%	9.54%	8.27%	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