[CDB] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[CDB] CELCOMDIGI BERHAD
Announcement Date
23-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 33.86%
YoY- 2.5%
Quarter Report
Latest QR
Upcoming QR
CDB's Result
CDB's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 21/12/12 30/09/12 CAGR
Revenue 1,733,429 1,699,726 1,653,164 1,647,092 1,629,265 1,629,265 1,582,518 7.54%
PBT 683,318 538,899 493,926 424,018 359,725 359,725 406,094 51.53%
Tax -134,801 -90,194 -113,915 -95,373 -114,202 -114,202 -90,724 37.19%
NP 548,517 448,705 380,011 328,645 245,523 245,523 315,370 55.58%
-
NP to SH 548,517 448,705 380,011 328,645 245,523 245,523 315,370 55.58%
-
Tax Rate 19.73% 16.74% 23.06% 22.49% 31.75% 31.75% 22.34% -
Total Cost 1,184,912 1,251,021 1,273,153 1,318,447 1,383,742 1,383,742 1,267,148 -5.21%
-
Net Worth 699,750 544,250 466,499 388,750 233,249 0 932,999 -20.52%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 21/12/12 30/09/12 CAGR
Div 544,250 443,174 373,200 295,449 194,375 194,375 933,000 -34.98%
Div Payout % 99.22% 98.77% 98.21% 89.90% 79.17% 79.17% 295.84% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 21/12/12 30/09/12 CAGR
Net Worth 699,750 544,250 466,499 388,750 233,249 0 932,999 -20.52%
NOSH 7,775,000 7,775,000 7,775,000 7,775,000 7,775,000 7,775,000 7,775,000 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 21/12/12 30/09/12 CAGR
NP Margin 31.64% 26.40% 22.99% 19.95% 15.07% 15.07% 19.93% -
ROE 78.39% 82.44% 81.46% 84.54% 105.26% 0.00% 33.80% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 21/12/12 30/09/12 CAGR
RPS 22.29 21.86 21.26 21.18 20.96 20.96 20.35 7.54%
EPS 7.05 5.77 4.89 4.23 3.16 3.16 4.06 55.38%
DPS 7.00 5.70 4.80 3.80 2.50 2.50 12.00 -34.98%
NAPS 0.09 0.07 0.06 0.05 0.03 0.00 0.12 -20.52%
Adjusted Per Share Value based on latest NOSH - 7,775,000
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 21/12/12 30/09/12 CAGR
RPS 14.78 14.49 14.09 14.04 13.89 13.89 13.49 7.56%
EPS 4.68 3.82 3.24 2.80 2.09 2.09 2.69 55.62%
DPS 4.64 3.78 3.18 2.52 1.66 1.66 7.95 -34.95%
NAPS 0.0596 0.0464 0.0398 0.0331 0.0199 0.00 0.0795 -20.55%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 21/12/12 30/09/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 21/12/12 28/09/12 -
Price 4.96 4.86 4.76 4.63 5.29 5.21 5.28 -
P/RPS 22.25 22.23 22.39 21.86 25.24 24.86 25.94 -11.53%
P/EPS 70.31 84.21 97.39 109.54 167.52 164.99 130.17 -38.85%
EY 1.42 1.19 1.03 0.91 0.60 0.61 0.77 63.03%
DY 1.41 1.17 1.01 0.82 0.47 0.48 2.27 -31.63%
P/NAPS 55.11 69.43 79.33 92.60 176.33 0.00 44.00 19.69%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 21/12/12 30/09/12 CAGR
Date 06/02/14 28/10/13 19/07/13 23/04/13 06/02/13 - 23/10/12 -
Price 4.85 4.93 4.60 4.64 4.66 0.00 5.48 -
P/RPS 21.75 22.55 21.63 21.90 22.24 0.00 26.92 -15.66%
P/EPS 68.75 85.43 94.12 109.77 147.57 0.00 135.10 -41.69%
EY 1.45 1.17 1.06 0.91 0.68 0.00 0.74 71.12%
DY 1.44 1.16 1.04 0.82 0.54 0.00 2.19 -28.45%
P/NAPS 53.89 70.43 76.67 92.80 155.33 0.00 45.67 14.13%

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