[CDB] QoQ Quarter Result on 31-Dec-2007 [#4]

Stock
[CDB] CELCOMDIGI BERHAD
Announcement Date
05-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 7.21%
YoY- 22.31%
Quarter Report
Latest QR
Upcoming QR
CDB's Result
CDB's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 1,222,620 1,193,716 1,166,454 1,176,670 1,113,425 1,057,668 1,014,872 13.18%
PBT 365,463 403,970 395,646 386,598 375,169 344,518 339,029 5.11%
Tax -95,521 -105,578 -105,506 -93,602 -101,890 -94,200 -93,027 1.77%
NP 269,942 298,392 290,140 292,996 273,279 250,318 246,002 6.36%
-
NP to SH 269,942 298,392 290,140 292,996 273,279 250,318 246,002 6.36%
-
Tax Rate 26.14% 26.14% 26.67% 24.21% 27.16% 27.34% 27.44% -
Total Cost 952,678 895,324 876,314 883,674 840,146 807,350 768,870 15.31%
-
Net Worth 2,224,882 2,362,589 1,866,792 1,573,635 1,831,870 1,933,593 1,995,016 7.51%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 606,786 437,232 - 443,990 750,766 513,376 - -
Div Payout % 224.78% 146.53% - 151.53% 274.73% 205.09% - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 2,224,882 2,362,589 1,866,792 1,573,635 1,831,870 1,933,593 1,995,016 7.51%
NOSH 777,930 767,074 749,715 749,350 750,766 749,455 750,006 2.46%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 22.08% 25.00% 24.87% 24.90% 24.54% 23.67% 24.24% -
ROE 12.13% 12.63% 15.54% 18.62% 14.92% 12.95% 12.33% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 157.16 155.62 155.59 157.03 148.31 141.12 135.32 10.45%
EPS 34.70 38.90 38.70 39.10 36.40 33.40 32.80 3.81%
DPS 78.00 57.00 0.00 59.25 100.00 68.50 0.00 -
NAPS 2.86 3.08 2.49 2.10 2.44 2.58 2.66 4.93%
Adjusted Per Share Value based on latest NOSH - 749,350
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 10.42 10.18 9.94 10.03 9.49 9.02 8.65 13.17%
EPS 2.30 2.54 2.47 2.50 2.33 2.13 2.10 6.23%
DPS 5.17 3.73 0.00 3.78 6.40 4.38 0.00 -
NAPS 0.1897 0.2014 0.1591 0.1341 0.1561 0.1648 0.1701 7.51%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 2.24 2.39 2.44 2.48 21.50 23.00 18.70 -
P/RPS 1.43 1.54 1.57 1.58 14.50 16.30 13.82 -77.86%
P/EPS 6.46 6.14 6.30 6.34 59.07 68.86 57.01 -76.49%
EY 15.49 16.28 15.86 15.77 1.69 1.45 1.75 326.20%
DY 34.82 23.85 0.00 23.89 4.65 2.98 0.00 -
P/NAPS 0.78 0.78 0.98 1.18 8.81 8.91 7.03 -76.81%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 24/10/08 22/07/08 29/04/08 05/02/08 19/10/07 20/07/07 03/05/07 -
Price 2.22 2.36 2.42 2.50 23.00 22.90 21.50 -
P/RPS 1.41 1.52 1.56 1.59 15.51 16.23 15.89 -80.01%
P/EPS 6.40 6.07 6.25 6.39 63.19 68.56 65.55 -78.70%
EY 15.63 16.48 15.99 15.64 1.58 1.46 1.53 368.82%
DY 35.14 24.15 0.00 23.70 4.35 2.99 0.00 -
P/NAPS 0.78 0.77 0.97 1.19 9.43 8.88 8.08 -78.86%

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