[CDB] QoQ Quarter Result on 31-Mar-2015 [#1]

Stock
[CDB] CELCOMDIGI BERHAD
Announcement Date
27-Apr-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -14.44%
YoY- -1.22%
Quarter Report
Latest QR
Upcoming QR
CDB's Result
CDB's Financial Summary
View:
Show?
Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 1,724,854 1,674,673 1,723,295 1,791,162 1,798,623 1,756,145 1,746,192 -0.81%
PBT 519,356 537,035 626,347 626,007 660,174 656,525 673,946 -15.90%
Tax -136,996 -140,420 -161,990 -146,789 -100,077 -169,606 -175,033 -15.03%
NP 382,360 396,615 464,357 479,218 560,097 486,919 498,913 -16.21%
-
NP to SH 382,360 396,615 464,357 479,218 560,097 486,919 498,913 -16.21%
-
Tax Rate 26.38% 26.15% 25.86% 23.45% 15.16% 25.83% 25.97% -
Total Cost 1,342,494 1,278,058 1,258,938 1,311,944 1,238,526 1,269,226 1,247,279 5.01%
-
Net Worth 544,250 544,250 621,999 621,999 699,750 621,999 621,999 -8.49%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 380,975 396,524 458,725 474,274 559,799 482,049 497,600 -16.26%
Div Payout % 99.64% 99.98% 98.79% 98.97% 99.95% 99.00% 99.74% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 544,250 544,250 621,999 621,999 699,750 621,999 621,999 -8.49%
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
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 22.17% 23.68% 26.95% 26.75% 31.14% 27.73% 28.57% -
ROE 70.25% 72.87% 74.66% 77.04% 80.04% 78.28% 80.21% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 22.18 21.54 22.16 23.04 23.13 22.59 22.46 -0.83%
EPS 4.92 5.10 5.97 6.16 7.20 6.26 6.42 -16.21%
DPS 4.90 5.10 5.90 6.10 7.20 6.20 6.40 -16.26%
NAPS 0.07 0.07 0.08 0.08 0.09 0.08 0.08 -8.49%
Adjusted Per Share Value based on latest NOSH - 7,775,000
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 14.70 14.28 14.69 15.27 15.33 14.97 14.88 -0.80%
EPS 3.26 3.38 3.96 4.08 4.77 4.15 4.25 -16.16%
DPS 3.25 3.38 3.91 4.04 4.77 4.11 4.24 -16.20%
NAPS 0.0464 0.0464 0.053 0.053 0.0596 0.053 0.053 -8.46%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 5.40 5.55 5.36 6.30 6.17 5.85 5.73 -
P/RPS 24.34 25.77 24.18 27.35 26.67 25.90 25.51 -3.07%
P/EPS 109.80 108.80 89.75 102.21 85.65 93.41 89.30 14.72%
EY 0.91 0.92 1.11 0.98 1.17 1.07 1.12 -12.89%
DY 0.91 0.92 1.10 0.97 1.17 1.06 1.12 -12.89%
P/NAPS 77.14 79.29 67.00 78.75 68.56 73.13 71.63 5.05%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 05/02/16 26/10/15 13/07/15 27/04/15 09/02/15 20/10/14 17/07/14 -
Price 5.03 5.53 5.53 6.19 6.46 5.93 5.60 -
P/RPS 22.67 25.67 24.95 26.87 27.92 26.25 24.93 -6.12%
P/EPS 102.28 108.41 92.59 100.43 89.67 94.69 87.27 11.12%
EY 0.98 0.92 1.08 1.00 1.12 1.06 1.15 -10.08%
DY 0.97 0.92 1.07 0.99 1.11 1.05 1.14 -10.18%
P/NAPS 71.86 79.00 69.13 77.38 71.78 74.13 70.00 1.75%

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