[CDB] QoQ Quarter Result on 30-Sep-2007 [#3]

Stock
[CDB] CELCOMDIGI BERHAD
Announcement Date
19-Oct-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 9.17%
YoY- 51.13%
Quarter Report
Latest QR
Upcoming QR
CDB's Result
CDB's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 1,193,716 1,166,454 1,176,670 1,113,425 1,057,668 1,014,872 966,769 15.10%
PBT 403,970 395,646 386,598 375,169 344,518 339,029 293,955 23.63%
Tax -105,578 -105,506 -93,602 -101,890 -94,200 -93,027 -54,400 55.65%
NP 298,392 290,140 292,996 273,279 250,318 246,002 239,555 15.78%
-
NP to SH 298,392 290,140 292,996 273,279 250,318 246,002 239,555 15.78%
-
Tax Rate 26.14% 26.67% 24.21% 27.16% 27.34% 27.44% 18.51% -
Total Cost 895,324 876,314 883,674 840,146 807,350 768,870 727,214 14.88%
-
Net Worth 2,362,589 1,866,792 1,573,635 1,831,870 1,933,593 1,995,016 1,757,237 21.83%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 437,232 - 443,990 750,766 513,376 - 431,799 0.83%
Div Payout % 146.53% - 151.53% 274.73% 205.09% - 180.25% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 2,362,589 1,866,792 1,573,635 1,831,870 1,933,593 1,995,016 1,757,237 21.83%
NOSH 767,074 749,715 749,350 750,766 749,455 750,006 750,956 1.42%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 25.00% 24.87% 24.90% 24.54% 23.67% 24.24% 24.78% -
ROE 12.63% 15.54% 18.62% 14.92% 12.95% 12.33% 13.63% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 155.62 155.59 157.03 148.31 141.12 135.32 128.74 13.48%
EPS 38.90 38.70 39.10 36.40 33.40 32.80 31.90 14.15%
DPS 57.00 0.00 59.25 100.00 68.50 0.00 57.50 -0.58%
NAPS 3.08 2.49 2.10 2.44 2.58 2.66 2.34 20.12%
Adjusted Per Share Value based on latest NOSH - 750,766
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 10.18 9.94 10.03 9.49 9.02 8.65 8.24 15.15%
EPS 2.54 2.47 2.50 2.33 2.13 2.10 2.04 15.75%
DPS 3.73 0.00 3.78 6.40 4.38 0.00 3.68 0.90%
NAPS 0.2014 0.1591 0.1341 0.1561 0.1648 0.1701 0.1498 21.83%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 2.39 2.44 2.48 21.50 23.00 18.70 15.20 -
P/RPS 1.54 1.57 1.58 14.50 16.30 13.82 11.81 -74.31%
P/EPS 6.14 6.30 6.34 59.07 68.86 57.01 47.65 -74.52%
EY 16.28 15.86 15.77 1.69 1.45 1.75 2.10 292.19%
DY 23.85 0.00 23.89 4.65 2.98 0.00 3.78 241.83%
P/NAPS 0.78 0.98 1.18 8.81 8.91 7.03 6.50 -75.70%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 22/07/08 29/04/08 05/02/08 19/10/07 20/07/07 03/05/07 14/02/07 -
Price 2.36 2.42 2.50 23.00 22.90 21.50 15.90 -
P/RPS 1.52 1.56 1.59 15.51 16.23 15.89 12.35 -75.28%
P/EPS 6.07 6.25 6.39 63.19 68.56 65.55 49.84 -75.46%
EY 16.48 15.99 15.64 1.58 1.46 1.53 2.01 307.12%
DY 24.15 0.00 23.70 4.35 2.99 0.00 3.62 254.79%
P/NAPS 0.77 0.97 1.19 9.43 8.88 8.08 6.79 -76.60%

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