[CDB] QoQ Quarter Result on 31-Mar-2020 [#1]

Stock
[CDB] CELCOMDIGI BERHAD
Announcement Date
23-Apr-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -3.19%
YoY- -2.78%
Quarter Report
Latest QR
Upcoming QR
CDB's Result
CDB's Financial Summary
View:
Show?
Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 1,560,772 1,579,247 1,452,478 1,560,250 1,678,052 1,562,076 1,548,722 0.51%
PBT 376,924 432,435 377,268 435,420 461,005 488,476 490,268 -16.01%
Tax -96,745 -111,677 -89,232 -103,422 -118,081 -132,430 -97,790 -0.71%
NP 280,179 320,758 288,036 331,998 342,924 356,046 392,478 -20.04%
-
NP to SH 280,179 320,758 288,036 331,998 342,924 356,046 392,478 -20.04%
-
Tax Rate 25.67% 25.83% 23.65% 23.75% 25.61% 27.11% 19.95% -
Total Cost 1,280,593 1,258,489 1,164,442 1,228,252 1,335,128 1,206,030 1,156,244 7.01%
-
Net Worth 621,999 621,999 621,999 621,999 621,999 699,750 699,750 -7.51%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 279,899 318,774 287,675 326,549 342,100 349,875 388,750 -19.58%
Div Payout % 99.90% 99.38% 99.87% 98.36% 99.76% 98.27% 99.05% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 621,999 621,999 621,999 621,999 621,999 699,750 699,750 -7.51%
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
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 17.95% 20.31% 19.83% 21.28% 20.44% 22.79% 25.34% -
ROE 45.04% 51.57% 46.31% 53.38% 55.13% 50.88% 56.09% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 20.07 20.31 18.68 20.07 21.58 20.09 19.92 0.49%
EPS 3.60 4.13 3.70 4.27 4.41 4.58 5.05 -20.11%
DPS 3.60 4.10 3.70 4.20 4.40 4.50 5.00 -19.58%
NAPS 0.08 0.08 0.08 0.08 0.08 0.09 0.09 -7.51%
Adjusted Per Share Value based on latest NOSH - 7,775,000
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 13.30 13.46 12.38 13.30 14.30 13.32 13.20 0.50%
EPS 2.39 2.73 2.46 2.83 2.92 3.03 3.35 -20.07%
DPS 2.39 2.72 2.45 2.78 2.92 2.98 3.31 -19.43%
NAPS 0.053 0.053 0.053 0.053 0.053 0.0596 0.0596 -7.49%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 4.14 4.03 4.31 4.35 4.46 4.75 5.05 -
P/RPS 20.62 19.84 23.07 21.68 20.66 23.64 25.35 -12.80%
P/EPS 114.89 97.69 116.34 101.87 101.12 103.73 100.04 9.62%
EY 0.87 1.02 0.86 0.98 0.99 0.96 1.00 -8.82%
DY 0.87 1.02 0.86 0.97 0.99 0.95 0.99 -8.21%
P/NAPS 51.75 50.38 53.88 54.38 55.75 52.78 56.11 -5.22%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 27/01/21 16/10/20 14/07/20 23/04/20 22/01/20 18/10/19 12/07/19 -
Price 3.95 3.98 4.33 4.50 4.51 4.69 5.05 -
P/RPS 19.68 19.59 23.18 22.42 20.90 23.34 25.35 -15.46%
P/EPS 109.61 96.47 116.88 105.38 102.25 102.42 100.04 6.25%
EY 0.91 1.04 0.86 0.95 0.98 0.98 1.00 -6.06%
DY 0.91 1.03 0.85 0.93 0.98 0.96 0.99 -5.43%
P/NAPS 49.38 49.75 54.13 56.25 56.38 52.11 56.11 -8.12%

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