[CDB] QoQ Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[CDB] CELCOMDIGI BERHAD
Announcement Date
15-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 12.37%
YoY- 48.4%
Quarter Report
Latest QR
Upcoming QR
CDB's Result
CDB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 3,581,022 3,529,990 3,445,220 2,884,324 2,742,197 2,623,562 2,503,580 26.92%
PBT 1,057,578 1,075,760 1,029,080 661,550 590,556 488,194 339,136 113.30%
Tax -302,781 -305,218 -290,412 -190,595 -171,426 -145,280 -107,296 99.56%
NP 754,797 770,542 738,668 470,955 419,129 342,914 231,840 119.50%
-
NP to SH 754,797 770,542 738,668 470,955 419,129 342,914 231,840 119.50%
-
Tax Rate 28.63% 28.37% 28.22% 28.81% 29.03% 29.76% 31.64% -
Total Cost 2,826,225 2,759,448 2,706,552 2,413,369 2,323,068 2,280,648 2,271,740 15.65%
-
Net Worth 1,964,472 2,068,770 2,432,199 2,249,785 2,055,634 1,909,237 1,799,018 6.03%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 534,856 802,023 - - - - - -
Div Payout % 70.86% 104.09% - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 1,964,472 2,068,770 2,432,199 2,249,785 2,055,634 1,909,237 1,799,018 6.03%
NOSH 749,798 749,554 750,678 749,928 750,231 748,720 752,727 -0.25%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 21.08% 21.83% 21.44% 16.33% 15.28% 13.07% 9.26% -
ROE 38.42% 37.25% 30.37% 20.93% 20.39% 17.96% 12.89% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 477.60 470.95 458.95 384.61 365.51 350.41 332.60 27.25%
EPS 100.67 102.80 98.40 62.80 55.87 45.80 30.80 120.08%
DPS 71.33 107.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.62 2.76 3.24 3.00 2.74 2.55 2.39 6.31%
Adjusted Per Share Value based on latest NOSH - 749,325
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 30.52 30.09 29.37 24.59 23.37 22.36 21.34 26.91%
EPS 6.43 6.57 6.30 4.01 3.57 2.92 1.98 119.13%
DPS 4.56 6.84 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1675 0.1763 0.2073 0.1918 0.1752 0.1627 0.1533 6.07%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 12.50 10.90 8.45 7.80 5.80 5.10 5.30 -
P/RPS 2.62 2.31 1.84 2.03 1.59 1.46 1.59 39.46%
P/EPS 12.42 10.60 8.59 12.42 10.38 11.14 17.21 -19.52%
EY 8.05 9.43 11.64 8.05 9.63 8.98 5.81 24.25%
DY 5.71 9.82 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.77 3.95 2.61 2.60 2.12 2.00 2.22 66.43%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 20/10/06 20/07/06 03/05/06 15/02/06 26/10/05 21/07/05 27/04/05 -
Price 12.30 11.50 11.20 7.85 6.20 5.60 5.35 -
P/RPS 2.58 2.44 2.44 2.04 1.70 1.60 1.61 36.90%
P/EPS 12.22 11.19 11.38 12.50 11.10 12.23 17.37 -20.88%
EY 8.18 8.94 8.79 8.00 9.01 8.18 5.76 26.31%
DY 5.80 9.30 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.69 4.17 3.46 2.62 2.26 2.20 2.24 63.58%

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