[CDB] QoQ Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[CDB] CELCOMDIGI BERHAD
Announcement Date
06-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 47.39%
YoY- 41.48%
Quarter Report
Latest QR
Upcoming QR
CDB's Result
CDB's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 5,219,884 3,463,740 1,717,548 6,733,411 4,999,982 3,300,256 1,647,092 115.60%
PBT 1,985,009 1,328,483 654,537 2,140,161 1,456,843 917,944 424,018 179.58%
Tax -514,018 -344,411 -169,378 -434,283 -299,482 -209,288 -95,373 207.08%
NP 1,470,991 984,072 485,159 1,705,878 1,157,361 708,656 328,645 171.34%
-
NP to SH 1,470,991 984,072 485,159 1,705,878 1,157,361 708,656 328,645 171.34%
-
Tax Rate 25.89% 25.93% 25.88% 20.29% 20.56% 22.80% 22.49% -
Total Cost 3,748,893 2,479,668 1,232,389 5,027,533 3,842,621 2,591,600 1,318,447 100.57%
-
Net Worth 621,999 621,999 621,999 699,750 544,250 466,499 388,750 36.75%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 1,461,699 979,650 482,049 1,656,074 1,111,825 668,650 295,449 190.06%
Div Payout % 99.37% 99.55% 99.36% 97.08% 96.07% 94.35% 89.90% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 621,999 621,999 621,999 699,750 544,250 466,499 388,750 36.75%
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
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 28.18% 28.41% 28.25% 25.33% 23.15% 21.47% 19.95% -
ROE 236.49% 158.21% 78.00% 243.78% 212.65% 151.91% 84.54% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 67.14 44.55 22.09 86.60 64.31 42.45 21.18 115.64%
EPS 18.92 12.66 6.24 21.94 14.89 9.11 4.23 171.22%
DPS 18.80 12.60 6.20 21.30 14.30 8.60 3.80 190.06%
NAPS 0.08 0.08 0.08 0.09 0.07 0.06 0.05 36.75%
Adjusted Per Share Value based on latest NOSH - 7,775,000
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 44.49 29.53 14.64 57.40 42.62 28.13 14.04 115.58%
EPS 12.54 8.39 4.14 14.54 9.87 6.04 2.80 171.45%
DPS 12.46 8.35 4.11 14.12 9.48 5.70 2.52 189.94%
NAPS 0.053 0.053 0.053 0.0596 0.0464 0.0398 0.0331 36.82%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 5.85 5.73 5.39 4.96 4.86 4.76 4.63 -
P/RPS 8.71 12.86 24.40 5.73 7.56 11.21 21.86 -45.82%
P/EPS 30.92 45.27 86.38 22.61 32.65 52.22 109.54 -56.93%
EY 3.23 2.21 1.16 4.42 3.06 1.91 0.91 132.50%
DY 3.21 2.20 1.15 4.29 2.94 1.81 0.82 148.18%
P/NAPS 73.13 71.63 67.38 55.11 69.43 79.33 92.60 -14.54%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 20/10/14 17/07/14 25/04/14 06/02/14 28/10/13 19/07/13 23/04/13 -
Price 5.93 5.60 5.35 4.85 4.93 4.60 4.64 -
P/RPS 8.83 12.57 24.22 5.60 7.67 10.84 21.90 -45.39%
P/EPS 31.34 44.24 85.74 22.11 33.12 50.47 109.77 -56.60%
EY 3.19 2.26 1.17 4.52 3.02 1.98 0.91 130.58%
DY 3.17 2.25 1.16 4.39 2.90 1.87 0.82 146.11%
P/NAPS 74.13 70.00 66.88 53.89 70.43 76.67 92.80 -13.89%

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