[CDB] QoQ Cumulative Quarter Result on 30-Jun-2017 [#2]

Stock
[CDB] CELCOMDIGI BERHAD
Announcement Date
12-Jul-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 96.19%
YoY- -10.69%
Quarter Report
Latest QR
Upcoming QR
CDB's Result
CDB's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 1,634,531 6,340,473 4,695,942 3,126,527 1,574,043 6,597,102 4,927,381 -52.11%
PBT 515,018 1,985,350 1,504,191 992,972 509,762 2,238,184 1,694,578 -54.82%
Tax -128,907 -508,652 -387,573 -260,971 -136,649 -605,526 -436,547 -55.68%
NP 386,111 1,476,698 1,116,618 732,001 373,113 1,632,658 1,258,031 -54.53%
-
NP to SH 386,111 1,476,698 1,116,618 732,001 373,113 1,632,658 1,258,031 -54.53%
-
Tax Rate 25.03% 25.62% 25.77% 26.28% 26.81% 27.05% 25.76% -
Total Cost 1,248,420 4,863,775 3,579,324 2,394,526 1,200,930 4,964,444 3,669,350 -51.29%
-
Net Worth 699,750 544,250 544,250 544,250 544,250 544,250 544,250 18.25%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 380,975 1,461,699 1,104,049 723,075 365,424 1,624,974 1,251,775 -54.78%
Div Payout % 98.67% 98.98% 98.87% 98.78% 97.94% 99.53% 99.50% -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 699,750 544,250 544,250 544,250 544,250 544,250 544,250 18.25%
NOSH 7,775,000 7,775,000 7,775,000 7,775,000 7,775,000 7,775,000 7,775,000 0.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 23.62% 23.29% 23.78% 23.41% 23.70% 24.75% 25.53% -
ROE 55.18% 271.33% 205.17% 134.50% 68.56% 299.98% 231.15% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 21.02 81.55 60.40 40.21 20.24 84.85 63.37 -52.11%
EPS 4.97 18.99 14.36 9.41 4.80 21.00 16.18 -54.50%
DPS 4.90 18.80 14.20 9.30 4.70 20.90 16.10 -54.78%
NAPS 0.09 0.07 0.07 0.07 0.07 0.07 0.07 18.25%
Adjusted Per Share Value based on latest NOSH - 7,775,000
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 13.93 54.05 40.03 26.65 13.42 56.23 42.00 -52.11%
EPS 3.29 12.59 9.52 6.24 3.18 13.92 10.72 -54.53%
DPS 3.25 12.46 9.41 6.16 3.11 13.85 10.67 -54.76%
NAPS 0.0596 0.0464 0.0464 0.0464 0.0464 0.0464 0.0464 18.18%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 4.64 5.10 4.90 5.00 5.13 4.83 4.98 -
P/RPS 22.07 6.25 8.11 12.43 25.34 5.69 7.86 99.15%
P/EPS 93.43 26.85 34.12 53.11 106.90 23.00 30.78 109.78%
EY 1.07 3.72 2.93 1.88 0.94 4.35 3.25 -52.35%
DY 1.06 3.69 2.90 1.86 0.92 4.33 3.23 -52.45%
P/NAPS 51.56 72.86 70.00 71.43 73.29 69.00 71.14 -19.32%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 13/04/18 30/01/18 17/10/17 12/07/17 28/04/17 23/01/17 19/10/16 -
Price 4.48 4.95 4.89 4.90 5.14 4.92 5.00 -
P/RPS 21.31 6.07 8.10 12.19 25.39 5.80 7.89 94.05%
P/EPS 90.21 26.06 34.05 52.05 107.11 23.43 30.90 104.40%
EY 1.11 3.84 2.94 1.92 0.93 4.27 3.24 -51.07%
DY 1.09 3.80 2.90 1.90 0.91 4.25 3.22 -51.46%
P/NAPS 49.78 70.71 69.86 70.00 73.43 70.29 71.43 -21.41%

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