[CDB] QoQ Quarter Result on 31-Dec-2006 [#4]

Stock
[CDB] CELCOMDIGI BERHAD
Announcement Date
14-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 32.48%
YoY- 52.96%
Quarter Report
Latest QR
Upcoming QR
CDB's Result
CDB's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 1,113,425 1,057,668 1,014,872 966,769 920,772 903,690 861,305 18.65%
PBT 375,169 344,518 339,029 293,955 255,304 280,610 257,270 28.56%
Tax -101,890 -94,200 -93,027 -54,400 -74,477 -80,006 -72,603 25.32%
NP 273,279 250,318 246,002 239,555 180,827 200,604 184,667 29.82%
-
NP to SH 273,279 250,318 246,002 239,555 180,827 200,604 184,667 29.82%
-
Tax Rate 27.16% 27.34% 27.44% 18.51% 29.17% 28.51% 28.22% -
Total Cost 840,146 807,350 768,870 727,214 739,945 703,086 676,638 15.50%
-
Net Worth 1,831,870 1,933,593 1,995,016 1,757,237 1,965,836 2,073,659 2,432,199 -17.20%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 750,766 513,376 - 431,799 - 401,959 - -
Div Payout % 274.73% 205.09% - 180.25% - 200.37% - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 1,831,870 1,933,593 1,995,016 1,757,237 1,965,836 2,073,659 2,432,199 -17.20%
NOSH 750,766 749,455 750,006 750,956 750,319 751,325 750,678 0.00%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 24.54% 23.67% 24.24% 24.78% 19.64% 22.20% 21.44% -
ROE 14.92% 12.95% 12.33% 13.63% 9.20% 9.67% 7.59% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 148.31 141.12 135.32 128.74 122.72 120.28 114.74 18.64%
EPS 36.40 33.40 32.80 31.90 24.10 26.70 24.60 29.81%
DPS 100.00 68.50 0.00 57.50 0.00 53.50 0.00 -
NAPS 2.44 2.58 2.66 2.34 2.62 2.76 3.24 -17.21%
Adjusted Per Share Value based on latest NOSH - 750,956
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 9.49 9.02 8.65 8.24 7.85 7.70 7.34 18.66%
EPS 2.33 2.13 2.10 2.04 1.54 1.71 1.57 30.07%
DPS 6.40 4.38 0.00 3.68 0.00 3.43 0.00 -
NAPS 0.1561 0.1648 0.1701 0.1498 0.1676 0.1768 0.2073 -17.21%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 21.50 23.00 18.70 15.20 12.50 10.90 8.45 -
P/RPS 14.50 16.30 13.82 11.81 10.19 9.06 7.36 57.08%
P/EPS 59.07 68.86 57.01 47.65 51.87 40.82 34.35 43.48%
EY 1.69 1.45 1.75 2.10 1.93 2.45 2.91 -30.36%
DY 4.65 2.98 0.00 3.78 0.00 4.91 0.00 -
P/NAPS 8.81 8.91 7.03 6.50 4.77 3.95 2.61 124.85%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 19/10/07 20/07/07 03/05/07 14/02/07 20/10/06 20/07/06 03/05/06 -
Price 23.00 22.90 21.50 15.90 12.30 11.50 11.20 -
P/RPS 15.51 16.23 15.89 12.35 10.02 9.56 9.76 36.13%
P/EPS 63.19 68.56 65.55 49.84 51.04 43.07 45.53 24.39%
EY 1.58 1.46 1.53 2.01 1.96 2.32 2.20 -19.78%
DY 4.35 2.99 0.00 3.62 0.00 4.65 0.00 -
P/NAPS 9.43 8.88 8.08 6.79 4.69 4.17 3.46 94.99%

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