[CDB] QoQ TTM Result on 30-Jun-2006 [#2]

Stock
[CDB] CELCOMDIGI BERHAD
Announcement Date
20-Jul-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 14.57%
YoY- 96.14%
Quarter Report
Latest QR
Upcoming QR
CDB's Result
CDB's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 3,806,103 3,652,536 3,513,443 3,337,538 3,119,734 2,884,324 2,662,985 26.91%
PBT 1,168,898 1,087,139 1,011,818 955,335 834,037 661,551 577,486 60.08%
Tax -301,910 -281,486 -289,111 -270,564 -236,374 -190,595 -167,991 47.87%
NP 866,988 805,653 722,707 684,771 597,663 470,956 409,495 64.95%
-
NP to SH 866,988 805,653 722,707 684,771 597,663 470,956 409,495 64.95%
-
Tax Rate 25.83% 25.89% 28.57% 28.32% 28.34% 28.81% 29.09% -
Total Cost 2,939,115 2,846,883 2,790,736 2,652,767 2,522,071 2,413,368 2,253,490 19.39%
-
Net Worth 1,995,016 1,757,237 1,965,836 2,073,659 2,432,199 2,247,976 2,049,849 -1.79%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 833,759 833,759 401,959 401,959 - - - -
Div Payout % 96.17% 103.49% 55.62% 58.70% - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 1,995,016 1,757,237 1,965,836 2,073,659 2,432,199 2,247,976 2,049,849 -1.79%
NOSH 750,006 750,956 750,319 751,325 750,678 749,325 748,120 0.16%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 22.78% 22.06% 20.57% 20.52% 19.16% 16.33% 15.38% -
ROE 43.46% 45.85% 36.76% 33.02% 24.57% 20.95% 19.98% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 507.48 486.38 468.26 444.22 415.59 384.92 355.96 26.69%
EPS 115.60 107.28 96.32 91.14 79.62 62.85 54.74 64.67%
DPS 111.00 111.00 53.50 53.50 0.00 0.00 0.00 -
NAPS 2.66 2.34 2.62 2.76 3.24 3.00 2.74 -1.95%
Adjusted Per Share Value based on latest NOSH - 751,325
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 32.44 31.13 29.95 28.45 26.59 24.59 22.70 26.90%
EPS 7.39 6.87 6.16 5.84 5.09 4.01 3.49 64.97%
DPS 7.11 7.11 3.43 3.43 0.00 0.00 0.00 -
NAPS 0.1701 0.1498 0.1676 0.1768 0.2073 0.1916 0.1747 -1.76%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 18.70 15.20 12.50 10.90 8.45 7.80 5.80 -
P/RPS 3.68 3.13 2.67 2.45 2.03 2.03 1.63 72.18%
P/EPS 16.18 14.17 12.98 11.96 10.61 12.41 10.60 32.60%
EY 6.18 7.06 7.71 8.36 9.42 8.06 9.44 -24.62%
DY 5.94 7.30 4.28 4.91 0.00 0.00 0.00 -
P/NAPS 7.03 6.50 4.77 3.95 2.61 2.60 2.12 122.53%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 03/05/07 14/02/07 20/10/06 20/07/06 03/05/06 15/02/06 26/10/05 -
Price 21.50 15.90 12.30 11.50 11.20 7.85 6.20 -
P/RPS 4.24 3.27 2.63 2.59 2.69 2.04 1.74 81.18%
P/EPS 18.60 14.82 12.77 12.62 14.07 12.49 11.33 39.20%
EY 5.38 6.75 7.83 7.93 7.11 8.01 8.83 -28.15%
DY 5.16 6.98 4.35 4.65 0.00 0.00 0.00 -
P/NAPS 8.08 6.79 4.69 4.17 3.46 2.62 2.26 133.99%

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