[CDB] QoQ Quarter Result on 31-Mar-2007 [#1]

Stock
[CDB] CELCOMDIGI BERHAD
Announcement Date
03-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 2.69%
YoY- 33.21%
Quarter Report
Latest QR
Upcoming QR
CDB's Result
CDB's Financial Summary
View:
Show?
Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 1,176,670 1,113,425 1,057,668 1,014,872 966,769 920,772 903,690 19.18%
PBT 386,598 375,169 344,518 339,029 293,955 255,304 280,610 23.74%
Tax -93,602 -101,890 -94,200 -93,027 -54,400 -74,477 -80,006 10.99%
NP 292,996 273,279 250,318 246,002 239,555 180,827 200,604 28.64%
-
NP to SH 292,996 273,279 250,318 246,002 239,555 180,827 200,604 28.64%
-
Tax Rate 24.21% 27.16% 27.34% 27.44% 18.51% 29.17% 28.51% -
Total Cost 883,674 840,146 807,350 768,870 727,214 739,945 703,086 16.41%
-
Net Worth 1,573,635 1,831,870 1,933,593 1,995,016 1,757,237 1,965,836 2,073,659 -16.76%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 443,990 750,766 513,376 - 431,799 - 401,959 6.83%
Div Payout % 151.53% 274.73% 205.09% - 180.25% - 200.37% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 1,573,635 1,831,870 1,933,593 1,995,016 1,757,237 1,965,836 2,073,659 -16.76%
NOSH 749,350 750,766 749,455 750,006 750,956 750,319 751,325 -0.17%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 24.90% 24.54% 23.67% 24.24% 24.78% 19.64% 22.20% -
ROE 18.62% 14.92% 12.95% 12.33% 13.63% 9.20% 9.67% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 157.03 148.31 141.12 135.32 128.74 122.72 120.28 19.39%
EPS 39.10 36.40 33.40 32.80 31.90 24.10 26.70 28.86%
DPS 59.25 100.00 68.50 0.00 57.50 0.00 53.50 7.02%
NAPS 2.10 2.44 2.58 2.66 2.34 2.62 2.76 -16.61%
Adjusted Per Share Value based on latest NOSH - 750,006
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 10.03 9.49 9.02 8.65 8.24 7.85 7.70 19.21%
EPS 2.50 2.33 2.13 2.10 2.04 1.54 1.71 28.72%
DPS 3.78 6.40 4.38 0.00 3.68 0.00 3.43 6.67%
NAPS 0.1341 0.1561 0.1648 0.1701 0.1498 0.1676 0.1768 -16.78%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 2.48 21.50 23.00 18.70 15.20 12.50 10.90 -
P/RPS 1.58 14.50 16.30 13.82 11.81 10.19 9.06 -68.68%
P/EPS 6.34 59.07 68.86 57.01 47.65 51.87 40.82 -71.00%
EY 15.77 1.69 1.45 1.75 2.10 1.93 2.45 244.85%
DY 23.89 4.65 2.98 0.00 3.78 0.00 4.91 186.31%
P/NAPS 1.18 8.81 8.91 7.03 6.50 4.77 3.95 -55.21%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 05/02/08 19/10/07 20/07/07 03/05/07 14/02/07 20/10/06 20/07/06 -
Price 2.50 23.00 22.90 21.50 15.90 12.30 11.50 -
P/RPS 1.59 15.51 16.23 15.89 12.35 10.02 9.56 -69.65%
P/EPS 6.39 63.19 68.56 65.55 49.84 51.04 43.07 -71.87%
EY 15.64 1.58 1.46 1.53 2.01 1.96 2.32 255.62%
DY 23.70 4.35 2.99 0.00 3.62 0.00 4.65 195.28%
P/NAPS 1.19 9.43 8.88 8.08 6.79 4.69 4.17 -56.55%

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