[CDB] QoQ Quarter Result on 31-Mar-2008 [#1]

Stock

[CDB] CELCOMDIGI BERHAD

Announcement Date

29-Apr-2008

Admission Sponsor

Sponsor

Financial Year

31-Dec-2008

Quarter

31-Mar-2008 [#1]

Profit Trend

QoQ- -0.97%

YoY- 17.94%

Quarter Report

CDB's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Quarter Result
Revenue	1,231,685	1,222,620	1,193,716	1,166,454	1,176,670	1,113,425	1,057,668	10.63%
YoY %	0.74%	2.42%	2.34%	-0.87%	5.68%	5.27%	-	-
Horiz. %	116.45%	115.60%	112.86%	110.29%	111.25%	105.27%	100.00%	-
PBT	381,817	365,463	403,970	395,646	386,598	375,169	344,518	7.05%
YoY %	4.47%	-9.53%	2.10%	2.34%	3.05%	8.90%	-	-
Horiz. %	110.83%	106.08%	117.26%	114.84%	112.21%	108.90%	100.00%	-
Tax	-99,576	-95,521	-105,578	-105,506	-93,602	-101,890	-94,200	3.75%
YoY %	-4.25%	9.53%	-0.07%	-12.72%	8.13%	-8.16%	-	-
Horiz. %	105.71%	101.40%	112.08%	112.00%	99.37%	108.16%	100.00%	-
NP	282,241	269,942	298,392	290,140	292,996	273,279	250,318	8.29%
YoY %	4.56%	-9.53%	2.84%	-0.97%	7.21%	9.17%	-	-
Horiz. %	112.75%	107.84%	119.21%	115.91%	117.05%	109.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	282,241	269,942	298,392	290,140	292,996	273,279	250,318	8.29%
YoY %	4.56%	-9.53%	2.84%	-0.97%	7.21%	9.17%	-	-
Horiz. %	112.75%	107.84%	119.21%	115.91%	117.05%	109.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.08%	26.14%	26.14%	26.67%	24.21%	27.16%	27.34%	-
YoY %	-0.23%	0.00%	-1.99%	10.16%	-10.86%	-0.66%	-	-
Horiz. %	95.39%	95.61%	95.61%	97.55%	88.55%	99.34%	100.00%	-
Total Cost	949,444	952,678	895,324	876,314	883,674	840,146	807,350	11.35%
YoY %	-0.34%	6.41%	2.17%	-0.83%	5.18%	4.06%	-	-
Horiz. %	117.60%	118.00%	110.90%	108.54%	109.45%	104.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,897,157	2,224,882	2,362,589	1,866,792	1,573,635	1,831,870	1,933,593	-1.25%
YoY %	-14.73%	-5.83%	26.56%	18.63%	-14.10%	-5.26%	-	-
Horiz. %	98.12%	115.06%	122.19%	96.55%	81.38%	94.74%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Dividend
Div	412,087	606,786	437,232	-	443,990	750,766	513,376	-13.57%
YoY %	-32.09%	38.78%	0.00%	-	-40.86%	46.24%	-	-
Horiz. %	80.27%	118.20%	85.17%	-	86.48%	146.24%	100.00%	-
Div Payout %	146.01%	224.78%	146.53%	-	151.53%	274.73%	205.09%	-
YoY %	-35.04%	53.40%	0.00%	-	-44.84%	33.96%	-	-
Horiz. %	71.19%	109.60%	71.45%	-	73.88%	133.96%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Equity
Net Worth	1,897,157	2,224,882	2,362,589	1,866,792	1,573,635	1,831,870	1,933,593	-1.25%
YoY %	-14.73%	-5.83%	26.56%	18.63%	-14.10%	-5.26%	-	-
Horiz. %	98.12%	115.06%	122.19%	96.55%	81.38%	94.74%	100.00%	-
NOSH	777,523	777,930	767,074	749,715	749,350	750,766	749,455	2.46%
YoY %	-0.05%	1.42%	2.32%	0.05%	-0.19%	0.17%	-	-
Horiz. %	103.75%	103.80%	102.35%	100.03%	99.99%	100.17%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Ratio Analysis
NP Margin	22.92%	22.08%	25.00%	24.87%	24.90%	24.54%	23.67%	-
YoY %	3.80%	-11.68%	0.52%	-0.12%	1.47%	3.68%	-	-
Horiz. %	96.83%	93.28%	105.62%	105.07%	105.20%	103.68%	100.00%	-
ROE	14.88%	12.13%	12.63%	15.54%	18.62%	14.92%	12.95%	-
YoY %	22.67%	-3.96%	-18.73%	-16.54%	24.80%	15.21%	-	-
Horiz. %	114.90%	93.67%	97.53%	120.00%	143.78%	115.21%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Per Share
RPS	158.41	157.16	155.62	155.59	157.03	148.31	141.12	7.97%
YoY %	0.80%	0.99%	0.02%	-0.92%	5.88%	5.09%	-	-
Horiz. %	112.25%	111.37%	110.27%	110.25%	111.27%	105.09%	100.00%	-
EPS	36.30	34.70	38.90	38.70	39.10	36.40	33.40	5.68%
YoY %	4.61%	-10.80%	0.52%	-1.02%	7.42%	8.98%	-	-
Horiz. %	108.68%	103.89%	116.47%	115.87%	117.07%	108.98%	100.00%	-
DPS	53.00	78.00	57.00	0.00	59.25	100.00	68.50	-15.65%
YoY %	-32.05%	36.84%	0.00%	0.00%	-40.75%	45.99%	-	-
Horiz. %	77.37%	113.87%	83.21%	0.00%	86.50%	145.99%	100.00%	-
NAPS	2.44	2.86	3.08	2.49	2.10	2.44	2.58	-3.63%
YoY %	-14.69%	-7.14%	23.69%	18.57%	-13.93%	-5.43%	-	-
Horiz. %	94.57%	110.85%	119.38%	96.51%	81.40%	94.57%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 749,715
RPS	10.50	10.42	10.18	9.94	10.03	9.49	9.02	10.60%
YoY %	0.77%	2.36%	2.41%	-0.90%	5.69%	5.21%	-	-
Horiz. %	116.41%	115.52%	112.86%	110.20%	111.20%	105.21%	100.00%	-
EPS	2.41	2.30	2.54	2.47	2.50	2.33	2.13	8.54%
YoY %	4.78%	-9.45%	2.83%	-1.20%	7.30%	9.39%	-	-
Horiz. %	113.15%	107.98%	119.25%	115.96%	117.37%	109.39%	100.00%	-
DPS	3.51	5.17	3.73	0.00	3.78	6.40	4.38	-13.66%
YoY %	-32.11%	38.61%	0.00%	0.00%	-40.94%	46.12%	-	-
Horiz. %	80.14%	118.04%	85.16%	0.00%	86.30%	146.12%	100.00%	-
NAPS	0.1617	0.1897	0.2014	0.1591	0.1341	0.1561	0.1648	-1.25%
YoY %	-14.76%	-5.81%	26.59%	18.64%	-14.09%	-5.28%	-	-
Horiz. %	98.12%	115.11%	122.21%	96.54%	81.37%	94.72%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	-
Price	2.18	2.24	2.39	2.44	2.48	21.50	23.00	-
P/RPS	1.38	1.43	1.54	1.57	1.58	14.50	16.30	-80.57%
YoY %	-3.50%	-7.14%	-1.91%	-0.63%	-89.10%	-11.04%	-	-
Horiz. %	8.47%	8.77%	9.45%	9.63%	9.69%	88.96%	100.00%	-
P/EPS	6.01	6.46	6.14	6.30	6.34	59.07	68.86	-80.17%
YoY %	-6.97%	5.21%	-2.54%	-0.63%	-89.27%	-14.22%	-	-
Horiz. %	8.73%	9.38%	8.92%	9.15%	9.21%	85.78%	100.00%	-
EY	16.65	15.49	16.28	15.86	15.77	1.69	1.45	405.22%
YoY %	7.49%	-4.85%	2.65%	0.57%	833.14%	16.55%	-	-
Horiz. %	1,148.28%	1,068.28%	1,122.76%	1,093.79%	1,087.59%	116.55%	100.00%	-
DY	24.31	34.82	23.85	0.00	23.89	4.65	2.98	302.67%
YoY %	-30.18%	46.00%	0.00%	0.00%	413.76%	56.04%	-	-
Horiz. %	815.77%	1,168.46%	800.34%	0.00%	801.68%	156.04%	100.00%	-
P/NAPS	0.89	0.78	0.78	0.98	1.18	8.81	8.91	-78.32%
YoY %	14.10%	0.00%	-20.41%	-16.95%	-86.61%	-1.12%	-	-
Horiz. %	9.99%	8.75%	8.75%	11.00%	13.24%	98.88%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	06/02/09	24/10/08	22/07/08	29/04/08	05/02/08	19/10/07	20/07/07	-
Price	2.10	2.22	2.36	2.42	2.50	23.00	22.90	-
P/RPS	1.33	1.41	1.52	1.56	1.59	15.51	16.23	-80.99%
YoY %	-5.67%	-7.24%	-2.56%	-1.89%	-89.75%	-4.44%	-	-
Horiz. %	8.19%	8.69%	9.37%	9.61%	9.80%	95.56%	100.00%	-
P/EPS	5.79	6.40	6.07	6.25	6.39	63.19	68.56	-80.60%
YoY %	-9.53%	5.44%	-2.88%	-2.19%	-89.89%	-7.83%	-	-
Horiz. %	8.45%	9.33%	8.85%	9.12%	9.32%	92.17%	100.00%	-
EY	17.29	15.63	16.48	15.99	15.64	1.58	1.46	415.67%
YoY %	10.62%	-5.16%	3.06%	2.24%	889.87%	8.22%	-	-
Horiz. %	1,184.25%	1,070.55%	1,128.77%	1,095.21%	1,071.23%	108.22%	100.00%	-
DY	25.24	35.14	24.15	0.00	23.70	4.35	2.99	311.91%
YoY %	-28.17%	45.51%	0.00%	0.00%	444.83%	45.48%	-	-
Horiz. %	844.15%	1,175.25%	807.69%	0.00%	792.64%	145.48%	100.00%	-
P/NAPS	0.86	0.78	0.77	0.97	1.19	9.43	8.88	-78.76%
YoY %	10.26%	1.30%	-20.62%	-18.49%	-87.38%	6.19%	-	-
Horiz. %	9.68%	8.78%	8.67%	10.92%	13.40%	106.19%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 3 July 2024

MQ Trader

MQ Trading Signals

2024-07-03 16:50:00

EMA 5

5 Mins

BUY

2024-07-03 16:30:00

EMA 5

5 Mins

SELL

2024-07-03 16:20:00

TURTLE SYSTEM 20

10 Mins

SELL

2024-07-03 15:40:00

ADX

5 Mins

SELL

2024-07-03 15:00:00

EMA 5

Hourly

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

DNEX

DAGANG NEXCHANGE BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

943

MPI

MALAYSIAN PACIFIC INDUSTRIES

895

SALCON

SALCON BHD

884

HLIND

HONG LEONG INDUSTRIES BHD

798

YTLPOWR

YTL POWER INTERNATIONAL BHD

700

WCT

WCT HOLDINGS BERHAD

576

GENTING

GENTING BHD

562

JCY

JCY INTERNATIONAL BERHAD

538

PBBANK

PUBLIC BANK BHD

525

Daily Stocks

HSI-CXV

0.115

+0.01

168,377,100

GOHUB

0.95

+0.60

143,104,400

INIX-OR

0.02

0.00

141,839,900

HSI-HU8

0.06

-0.015

128,778,500

AIMFLEX

0.20

+0.025

127,959,400

WCT

0.985

+0.095

111,659,900

HSI-CXN

0.20

+0.02

105,628,100

JAG-WC

0.045

+0.04

95,112,700

UUE

0.705

+0.01

79,689,800

AHB-WC

0.075

+0.005

79,096,000

More active Stocks

MPI

39.68

+0.78

73,500

GOHUB

0.95

+0.60

143,104,400

GAMUDA

7.24

+0.54

21,132,300

MISC

8.90

+0.34

6,948,900

YTLPOWR

5.30

+0.25

20,505,500

BURSA

9.10

+0.22

3,270,600

PETGAS

17.94

+0.22

193,600

DLADY

36.08

+0.22

34,700

RGTBHD-WC

0.19

+0.185

4,566,500

TENAGA

14.18

+0.18

10,099,500

More gainer Stocks

NESTLE

122.10

-0.30

66,100

HSI-CVR

0.91

-0.21

16,000

TENAGA-C2L

0.14

-0.20

4,231,500

ORIENT

6.97

-0.18

1,220,900

F&N

31.74

-0.16

420,500

ALLIANZ

22.24

-0.14

9,600

VITROX

4.12

-0.13

4,095,500

ATECH

3.66

-0.12

640,800

KUAISHO-C17

0.08

-0.12

58,800

DNEX-C33

0.045

-0.105

540,100

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More