[CDB] QoQ Quarter Result on 30-Jun-2008 [#2]

Stock
[CDB] CELCOMDIGI BERHAD
Announcement Date
22-Jul-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 2.84%
YoY- 19.21%
Quarter Report
Latest QR
Upcoming QR
CDB's Result
CDB's Financial Summary
View:
Show?
Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 1,218,355 1,231,685 1,222,620 1,193,716 1,166,454 1,176,670 1,113,425 6.18%
PBT 372,459 381,817 365,463 403,970 395,646 386,598 375,169 -0.48%
Tax -97,020 -99,576 -95,521 -105,578 -105,506 -93,602 -101,890 -3.20%
NP 275,439 282,241 269,942 298,392 290,140 292,996 273,279 0.52%
-
NP to SH 275,439 282,241 269,942 298,392 290,140 292,996 273,279 0.52%
-
Tax Rate 26.05% 26.08% 26.14% 26.14% 26.67% 24.21% 27.16% -
Total Cost 942,916 949,444 952,678 895,324 876,314 883,674 840,146 7.98%
-
Net Worth 2,170,832 1,897,157 2,224,882 2,362,589 1,866,792 1,573,635 1,831,870 11.97%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - 412,087 606,786 437,232 - 443,990 750,766 -
Div Payout % - 146.01% 224.78% 146.53% - 151.53% 274.73% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 2,170,832 1,897,157 2,224,882 2,362,589 1,866,792 1,573,635 1,831,870 11.97%
NOSH 778,076 777,523 777,930 767,074 749,715 749,350 750,766 2.40%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 22.61% 22.92% 22.08% 25.00% 24.87% 24.90% 24.54% -
ROE 12.69% 14.88% 12.13% 12.63% 15.54% 18.62% 14.92% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 156.59 158.41 157.16 155.62 155.59 157.03 148.31 3.68%
EPS 35.40 36.30 34.70 38.90 38.70 39.10 36.40 -1.83%
DPS 0.00 53.00 78.00 57.00 0.00 59.25 100.00 -
NAPS 2.79 2.44 2.86 3.08 2.49 2.10 2.44 9.33%
Adjusted Per Share Value based on latest NOSH - 767,074
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 10.39 10.50 10.42 10.18 9.94 10.03 9.49 6.22%
EPS 2.35 2.41 2.30 2.54 2.47 2.50 2.33 0.57%
DPS 0.00 3.51 5.17 3.73 0.00 3.78 6.40 -
NAPS 0.185 0.1617 0.1897 0.2014 0.1591 0.1341 0.1561 11.97%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 2.12 2.18 2.24 2.39 2.44 2.48 21.50 -
P/RPS 1.35 1.38 1.43 1.54 1.57 1.58 14.50 -79.42%
P/EPS 5.99 6.01 6.46 6.14 6.30 6.34 59.07 -78.22%
EY 16.70 16.65 15.49 16.28 15.86 15.77 1.69 359.84%
DY 0.00 24.31 34.82 23.85 0.00 23.89 4.65 -
P/NAPS 0.76 0.89 0.78 0.78 0.98 1.18 8.81 -80.44%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 30/04/09 06/02/09 24/10/08 22/07/08 29/04/08 05/02/08 19/10/07 -
Price 2.23 2.10 2.22 2.36 2.42 2.50 23.00 -
P/RPS 1.42 1.33 1.41 1.52 1.56 1.59 15.51 -79.65%
P/EPS 6.30 5.79 6.40 6.07 6.25 6.39 63.19 -78.46%
EY 15.87 17.29 15.63 16.48 15.99 15.64 1.58 364.87%
DY 0.00 25.24 35.14 24.15 0.00 23.70 4.35 -
P/NAPS 0.80 0.86 0.78 0.77 0.97 1.19 9.43 -80.66%

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