[CDB] QoQ Quarter Result on 30-Sep-2008 [#3]

Stock
[CDB] CELCOMDIGI BERHAD
Announcement Date
24-Oct-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -9.53%
YoY- -1.22%
Quarter Report
Latest QR
Upcoming QR
CDB's Result
CDB's Financial Summary
View:
Show?
Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 1,204,832 1,218,355 1,231,685 1,222,620 1,193,716 1,166,454 1,176,670 1.59%
PBT 323,940 372,459 381,817 365,463 403,970 395,646 386,598 -11.12%
Tax -89,473 -97,020 -99,576 -95,521 -105,578 -105,506 -93,602 -2.96%
NP 234,467 275,439 282,241 269,942 298,392 290,140 292,996 -13.81%
-
NP to SH 234,467 275,439 282,241 269,942 298,392 290,140 292,996 -13.81%
-
Tax Rate 27.62% 26.05% 26.08% 26.14% 26.14% 26.67% 24.21% -
Total Cost 970,365 942,916 949,444 952,678 895,324 876,314 883,674 6.44%
-
Net Worth 1,995,298 2,170,832 1,897,157 2,224,882 2,362,589 1,866,792 1,573,635 17.16%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 380,426 - 412,087 606,786 437,232 - 443,990 -9.79%
Div Payout % 162.25% - 146.01% 224.78% 146.53% - 151.53% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 1,995,298 2,170,832 1,897,157 2,224,882 2,362,589 1,866,792 1,573,635 17.16%
NOSH 776,380 778,076 777,523 777,930 767,074 749,715 749,350 2.39%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 19.46% 22.61% 22.92% 22.08% 25.00% 24.87% 24.90% -
ROE 11.75% 12.69% 14.88% 12.13% 12.63% 15.54% 18.62% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 155.19 156.59 158.41 157.16 155.62 155.59 157.03 -0.78%
EPS 30.20 35.40 36.30 34.70 38.90 38.70 39.10 -15.83%
DPS 49.00 0.00 53.00 78.00 57.00 0.00 59.25 -11.90%
NAPS 2.57 2.79 2.44 2.86 3.08 2.49 2.10 14.42%
Adjusted Per Share Value based on latest NOSH - 777,930
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 10.27 10.39 10.50 10.42 10.18 9.94 10.03 1.59%
EPS 2.00 2.35 2.41 2.30 2.54 2.47 2.50 -13.83%
DPS 3.24 0.00 3.51 5.17 3.73 0.00 3.78 -9.77%
NAPS 0.1701 0.185 0.1617 0.1897 0.2014 0.1591 0.1341 17.19%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 2.22 2.12 2.18 2.24 2.39 2.44 2.48 -
P/RPS 1.43 1.35 1.38 1.43 1.54 1.57 1.58 -6.43%
P/EPS 7.35 5.99 6.01 6.46 6.14 6.30 6.34 10.36%
EY 13.60 16.70 16.65 15.49 16.28 15.86 15.77 -9.40%
DY 22.07 0.00 24.31 34.82 23.85 0.00 23.89 -5.15%
P/NAPS 0.86 0.76 0.89 0.78 0.78 0.98 1.18 -19.02%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 22/07/09 30/04/09 06/02/09 24/10/08 22/07/08 29/04/08 05/02/08 -
Price 2.22 2.23 2.10 2.22 2.36 2.42 2.50 -
P/RPS 1.43 1.42 1.33 1.41 1.52 1.56 1.59 -6.83%
P/EPS 7.35 6.30 5.79 6.40 6.07 6.25 6.39 9.78%
EY 13.60 15.87 17.29 15.63 16.48 15.99 15.64 -8.90%
DY 22.07 0.00 25.24 35.14 24.15 0.00 23.70 -4.64%
P/NAPS 0.86 0.80 0.86 0.78 0.77 0.97 1.19 -19.48%

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