[CDB] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[CDB] CELCOMDIGI BERHAD
Announcement Date
19-Oct-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 3.37%
YoY- 35.95%
Quarter Report
Latest QR
Upcoming QR
CDB's Result
CDB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 4,720,340 4,665,816 4,362,635 4,247,953 4,145,080 4,059,488 3,652,536 18.66%
PBT 1,599,232 1,582,584 1,445,314 1,411,621 1,367,094 1,356,116 1,087,139 29.37%
Tax -422,168 -422,024 -382,719 -385,489 -374,454 -372,108 -281,486 31.05%
NP 1,177,064 1,160,560 1,062,595 1,026,132 992,640 984,008 805,653 28.78%
-
NP to SH 1,177,064 1,160,560 1,062,595 1,026,132 992,640 984,008 805,653 28.78%
-
Tax Rate 26.40% 26.67% 26.48% 27.31% 27.39% 27.44% 25.89% -
Total Cost 3,543,276 3,505,256 3,300,040 3,221,821 3,152,440 3,075,480 2,846,883 15.72%
-
Net Worth 2,335,925 1,866,792 1,574,770 1,830,235 1,934,298 1,995,016 1,755,333 21.00%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 864,595 - 1,707,875 1,685,216 1,027,127 - 832,658 2.54%
Div Payout % 73.45% - 160.73% 164.23% 103.47% - 103.35% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 2,335,925 1,866,792 1,574,770 1,830,235 1,934,298 1,995,016 1,755,333 21.00%
NOSH 758,417 749,715 749,890 750,096 749,728 750,006 750,142 0.73%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 24.94% 24.87% 24.36% 24.16% 23.95% 24.24% 22.06% -
ROE 50.39% 62.17% 67.48% 56.07% 51.32% 49.32% 45.90% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 622.39 622.34 581.77 566.32 552.88 541.26 486.91 17.79%
EPS 155.20 154.80 141.70 136.80 132.40 131.20 107.40 27.84%
DPS 114.00 0.00 227.75 224.67 137.00 0.00 111.00 1.79%
NAPS 3.08 2.49 2.10 2.44 2.58 2.66 2.34 20.12%
Adjusted Per Share Value based on latest NOSH - 750,766
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 40.24 39.77 37.19 36.21 35.33 34.60 31.13 18.68%
EPS 10.03 9.89 9.06 8.75 8.46 8.39 6.87 28.72%
DPS 7.37 0.00 14.56 14.36 8.76 0.00 7.10 2.52%
NAPS 0.1991 0.1591 0.1342 0.156 0.1649 0.1701 0.1496 21.01%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 2.39 2.44 2.48 21.50 23.00 18.70 15.20 -
P/RPS 0.38 0.39 0.43 3.80 4.16 3.45 3.12 -75.46%
P/EPS 1.54 1.58 1.75 15.72 17.37 14.25 14.15 -77.23%
EY 64.94 63.44 57.14 6.36 5.76 7.02 7.07 339.18%
DY 47.70 0.00 91.83 10.45 5.96 0.00 7.30 249.91%
P/NAPS 0.78 0.98 1.18 8.81 8.91 7.03 6.50 -75.70%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 22/07/08 29/04/08 05/02/08 19/10/07 20/07/07 03/05/07 14/02/07 -
Price 2.36 2.42 2.50 23.00 22.90 21.50 15.90 -
P/RPS 0.38 0.39 0.43 4.06 4.14 3.97 3.27 -76.21%
P/EPS 1.52 1.56 1.76 16.81 17.30 16.39 14.80 -78.09%
EY 65.76 63.97 56.68 5.95 5.78 6.10 6.75 356.78%
DY 48.31 0.00 91.10 9.77 5.98 0.00 6.98 263.60%
P/NAPS 0.77 0.97 1.19 9.43 8.88 8.08 6.79 -76.60%

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
Post a Comment