[CDB] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock

[CDB] CELCOMDIGI BERHAD

Announcement Date

30-Apr-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

31-Mar-2009 [#1]

Profit Trend

QoQ- -75.85%

YoY- -5.07%

Quarter Report

CDB's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Cumulative Result
Revenue	4,909,565	3,661,953	2,423,187	1,218,355	4,814,475	3,582,790	2,360,170	62.73%
YoY %	34.07%	51.12%	98.89%	-74.69%	34.38%	51.80%	-	-
Horiz. %	208.02%	155.16%	102.67%	51.62%	203.99%	151.80%	100.00%	-
PBT	1,366,455	1,029,580	696,399	372,459	1,546,896	1,165,079	799,616	42.79%
YoY %	32.72%	47.84%	86.97%	-75.92%	32.77%	45.70%	-	-
Horiz. %	170.89%	128.76%	87.09%	46.58%	193.45%	145.70%	100.00%	-
Tax	-365,984	-275,589	-186,493	-97,020	-406,181	-306,605	-211,084	44.17%
YoY %	-32.80%	-47.77%	-92.22%	76.11%	-32.48%	-45.25%	-	-
Horiz. %	173.38%	130.56%	88.35%	45.96%	192.43%	145.25%	100.00%	-
NP	1,000,471	753,991	509,906	275,439	1,140,715	858,474	588,532	42.29%
YoY %	32.69%	47.87%	85.12%	-75.85%	32.88%	45.87%	-	-
Horiz. %	169.99%	128.11%	86.64%	46.80%	193.82%	145.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,000,471	753,991	509,906	275,439	1,140,715	858,474	588,532	42.29%
YoY %	32.69%	47.87%	85.12%	-75.85%	32.88%	45.87%	-	-
Horiz. %	169.99%	128.11%	86.64%	46.80%	193.82%	145.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.78%	26.77%	26.78%	26.05%	26.26%	26.32%	26.40%	-
YoY %	0.04%	-0.04%	2.80%	-0.80%	-0.23%	-0.30%	-	-
Horiz. %	101.44%	101.40%	101.44%	98.67%	99.47%	99.70%	100.00%	-
Total Cost	3,909,094	2,907,962	1,913,281	942,916	3,673,760	2,724,316	1,771,638	69.24%
YoY %	34.43%	51.99%	102.91%	-74.33%	34.85%	53.77%	-	-
Horiz. %	220.65%	164.14%	108.00%	53.22%	207.37%	153.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,523,638	1,857,771	1,997,650	2,170,832	1,874,306	2,186,318	2,335,925	-24.73%
YoY %	-17.99%	-7.00%	-7.98%	15.82%	-14.27%	-6.40%	-	-
Horiz. %	65.23%	79.53%	85.52%	92.93%	80.24%	93.60%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Dividend
Div	1,383,712	963,864	380,874	-	1,444,137	1,032,003	432,297	116.73%
YoY %	43.56%	153.07%	0.00%	-	39.94%	138.73%	-	-
Horiz. %	320.08%	222.96%	88.10%	-	334.06%	238.73%	100.00%	-
Div Payout %	138.31%	127.84%	74.70%	-	126.60%	120.21%	73.45%	-
YoY %	8.19%	71.14%	0.00%	-	5.32%	63.66%	-	-
Horiz. %	188.30%	174.05%	101.70%	-	172.36%	163.66%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Equity
Net Worth	1,523,638	1,857,771	1,997,650	2,170,832	1,874,306	2,186,318	2,335,925	-24.73%
YoY %	-17.99%	-7.00%	-7.98%	15.82%	-14.27%	-6.40%	-	-
Horiz. %	65.23%	79.53%	85.52%	92.93%	80.24%	93.60%	100.00%	-
NOSH	777,366	777,310	777,295	778,076	768,158	764,446	758,417	1.65%
YoY %	0.01%	0.00%	-0.10%	1.29%	0.49%	0.79%	-	-
Horiz. %	102.50%	102.49%	102.49%	102.59%	101.28%	100.79%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Ratio Analysis
NP Margin	20.38%	20.59%	21.04%	22.61%	23.69%	23.96%	24.94%	-
YoY %	-1.02%	-2.14%	-6.94%	-4.56%	-1.13%	-3.93%	-	-
Horiz. %	81.72%	82.56%	84.36%	90.66%	94.99%	96.07%	100.00%	-
ROE	65.66%	40.59%	25.53%	12.69%	60.86%	39.27%	25.19%	-
YoY %	61.76%	58.99%	101.18%	-79.15%	54.98%	55.90%	-	-
Horiz. %	260.66%	161.14%	101.35%	50.38%	241.60%	155.90%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Per Share
RPS	631.56	471.11	311.75	156.59	626.76	468.68	311.20	60.08%
YoY %	34.06%	51.12%	99.09%	-75.02%	33.73%	50.60%	-	-
Horiz. %	202.94%	151.38%	100.18%	50.32%	201.40%	150.60%	100.00%	-
EPS	128.70	97.00	65.60	35.40	148.50	112.30	77.60	39.98%
YoY %	32.68%	47.87%	85.31%	-76.16%	32.24%	44.72%	-	-
Horiz. %	165.85%	125.00%	84.54%	45.62%	191.37%	144.72%	100.00%	-
DPS	178.00	124.00	49.00	0.00	188.00	135.00	57.00	113.20%
YoY %	43.55%	153.06%	0.00%	0.00%	39.26%	136.84%	-	-
Horiz. %	312.28%	217.54%	85.96%	0.00%	329.82%	236.84%	100.00%	-
NAPS	1.96	2.39	2.57	2.79	2.44	2.86	3.08	-25.95%
YoY %	-17.99%	-7.00%	-7.89%	14.34%	-14.69%	-7.14%	-	-
Horiz. %	63.64%	77.60%	83.44%	90.58%	79.22%	92.86%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 778,076
RPS	41.85	31.21	20.66	10.39	41.04	30.54	20.12	62.72%
YoY %	34.09%	51.06%	98.85%	-74.68%	34.38%	51.79%	-	-
Horiz. %	208.00%	155.12%	102.68%	51.64%	203.98%	151.79%	100.00%	-
EPS	8.53	6.43	4.35	2.35	9.72	7.32	5.02	42.25%
YoY %	32.66%	47.82%	85.11%	-75.82%	32.79%	45.82%	-	-
Horiz. %	169.92%	128.09%	86.65%	46.81%	193.63%	145.82%	100.00%	-
DPS	11.79	8.22	3.25	0.00	12.31	8.80	3.68	116.86%
YoY %	43.43%	152.92%	0.00%	0.00%	39.89%	139.13%	-	-
Horiz. %	320.38%	223.37%	88.32%	0.00%	334.51%	239.13%	100.00%	-
NAPS	0.1299	0.1584	0.1703	0.185	0.1598	0.1864	0.1991	-24.71%
YoY %	-17.99%	-6.99%	-7.95%	15.77%	-14.27%	-6.38%	-	-
Horiz. %	65.24%	79.56%	85.53%	92.92%	80.26%	93.62%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	-
Price	2.20	2.14	2.22	2.12	2.18	2.24	2.39	-
P/RPS	0.35	0.45	0.71	1.35	0.35	0.48	0.77	-40.79%
YoY %	-22.22%	-36.62%	-47.41%	285.71%	-27.08%	-37.66%	-	-
Horiz. %	45.45%	58.44%	92.21%	175.32%	45.45%	62.34%	100.00%	-
P/EPS	1.71	2.21	3.38	5.99	1.47	1.99	3.08	-32.37%
YoY %	-22.62%	-34.62%	-43.57%	307.48%	-26.13%	-35.39%	-	-
Horiz. %	55.52%	71.75%	109.74%	194.48%	47.73%	64.61%	100.00%	-
EY	58.50	45.33	29.55	16.70	68.12	50.13	32.47	47.90%
YoY %	29.05%	53.40%	76.95%	-75.48%	35.89%	54.39%	-	-
Horiz. %	180.17%	139.61%	91.01%	51.43%	209.79%	154.39%	100.00%	-
DY	80.91	57.94	22.07	0.00	86.24	60.27	23.85	125.27%
YoY %	39.64%	162.53%	0.00%	0.00%	43.09%	152.70%	-	-
Horiz. %	339.25%	242.94%	92.54%	0.00%	361.59%	252.70%	100.00%	-
P/NAPS	1.12	0.90	0.86	0.76	0.89	0.78	0.78	27.19%
YoY %	24.44%	4.65%	13.16%	-14.61%	14.10%	0.00%	-	-
Horiz. %	143.59%	115.38%	110.26%	97.44%	114.10%	100.00%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	03/02/10	28/10/09	22/07/09	30/04/09	06/02/09	24/10/08	22/07/08	-
Price	2.21	2.15	2.22	2.23	2.10	2.22	2.36	-
P/RPS	0.35	0.46	0.71	1.42	0.34	0.47	0.76	-40.28%
YoY %	-23.91%	-35.21%	-50.00%	317.65%	-27.66%	-38.16%	-	-
Horiz. %	46.05%	60.53%	93.42%	186.84%	44.74%	61.84%	100.00%	-
P/EPS	1.72	2.22	3.38	6.30	1.41	1.98	3.04	-31.52%
YoY %	-22.52%	-34.32%	-46.35%	346.81%	-28.79%	-34.87%	-	-
Horiz. %	56.58%	73.03%	111.18%	207.24%	46.38%	65.13%	100.00%	-
EY	58.24	45.12	29.55	15.87	70.71	50.59	32.88	46.24%
YoY %	29.08%	52.69%	86.20%	-77.56%	39.77%	53.86%	-	-
Horiz. %	177.13%	137.23%	89.87%	48.27%	215.05%	153.86%	100.00%	-
DY	80.54	57.67	22.07	0.00	89.52	60.81	24.15	122.72%
YoY %	39.66%	161.30%	0.00%	0.00%	47.21%	151.80%	-	-
Horiz. %	333.50%	238.80%	91.39%	0.00%	370.68%	251.80%	100.00%	-
P/NAPS	1.13	0.90	0.86	0.80	0.86	0.78	0.77	29.04%
YoY %	25.56%	4.65%	7.50%	-6.98%	10.26%	1.30%	-	-
Horiz. %	146.75%	116.88%	111.69%	103.90%	111.69%	101.30%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 3 July 2024

MQ Trader

MQ Trading Signals

2024-07-03 16:50:00

EMA 5

5 Mins

BUY

2024-07-03 16:30:00

EMA 5

5 Mins

SELL

2024-07-03 16:20:00

TURTLE SYSTEM 20

10 Mins

SELL

2024-07-03 15:40:00

ADX

5 Mins

SELL

2024-07-03 15:00:00

EMA 5

Hourly

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

DNEX

DAGANG NEXCHANGE BERHAD

1000

SALCON

SALCON BHD

885

PTRANS

PERAK TRANSIT BERHAD

885

MPI

MALAYSIAN PACIFIC INDUSTRIES

843

HLIND

HONG LEONG INDUSTRIES BHD

746

YTLPOWR

YTL POWER INTERNATIONAL BHD

682

WCT

WCT HOLDINGS BERHAD

576

GENTING

GENTING BHD

551

JCY

JCY INTERNATIONAL BERHAD

526

PBBANK

PUBLIC BANK BHD

516

Daily Stocks

HSI-CXV

0.115

+0.01

168,377,100

GOHUB

0.95

+0.60

143,104,400

INIX-OR

0.02

0.00

141,839,900

HSI-HU8

0.06

-0.015

128,778,500

AIMFLEX

0.20

+0.025

127,959,400

WCT

0.985

+0.095

111,659,900

HSI-CXN

0.20

+0.02

105,628,100

JAG-WC

0.045

+0.04

95,112,700

UUE

0.705

+0.01

79,689,800

AHB-WC

0.075

+0.005

79,096,000

More active Stocks

MPI

39.68

+0.78

73,500

GOHUB

0.95

+0.60

143,104,400

GAMUDA

7.24

+0.54

21,132,300

MISC

8.90

+0.34

6,948,900

YTLPOWR

5.30

+0.25

20,505,500

BURSA

9.10

+0.22

3,270,600

PETGAS

17.94

+0.22

193,600

DLADY

36.08

+0.22

34,700

RGTBHD-WC

0.19

+0.185

4,566,500

TENAGA

14.18

+0.18

10,099,500

More gainer Stocks

NESTLE

122.10

-0.30

66,100

HSI-CVR

0.91

-0.21

16,000

TENAGA-C2L

0.14

-0.20

4,231,500

ORIENT

6.97

-0.18

1,220,900

F&N

31.74

-0.16

420,500

ALLIANZ

22.24

-0.14

9,600

VITROX

4.12

-0.13

4,095,500

ATECH

3.66

-0.12

640,800

KUAISHO-C17

0.08

-0.12

58,800

DNEX-C33

0.045

-0.105

540,100

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More