[CDB] QoQ TTM Result on 30-Jun-2008 [#2]

Stock

[CDB] CELCOMDIGI BERHAD

Announcement Date

22-Jul-2008

Admission Sponsor

Sponsor

Financial Year

31-Dec-2008

Quarter

30-Jun-2008 [#2]

Profit Trend

QoQ- 4.34%

YoY- 25.97%

Quarter Report

CDB's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
TTM Result
Revenue	4,866,376	4,814,475	4,759,460	4,650,265	4,514,217	4,362,635	4,152,734	11.14%
YoY %	1.08%	1.16%	2.35%	3.01%	3.47%	5.05%	-	-
Horiz. %	117.18%	115.94%	114.61%	111.98%	108.70%	105.05%	100.00%	-
PBT	1,523,709	1,546,896	1,551,677	1,561,383	1,501,931	1,445,314	1,352,671	8.25%
YoY %	-1.50%	-0.31%	-0.62%	3.96%	3.92%	6.85%	-	-
Horiz. %	112.64%	114.36%	114.71%	115.43%	111.03%	106.85%	100.00%	-
Tax	-397,695	-406,181	-400,207	-406,576	-395,198	-382,719	-343,517	10.24%
YoY %	2.09%	-1.49%	1.57%	-2.88%	-3.26%	-11.41%	-	-
Horiz. %	115.77%	118.24%	116.50%	118.36%	115.04%	111.41%	100.00%	-
NP	1,126,014	1,140,715	1,151,470	1,154,807	1,106,733	1,062,595	1,009,154	7.57%
YoY %	-1.29%	-0.93%	-0.29%	4.34%	4.15%	5.30%	-	-
Horiz. %	111.58%	113.04%	114.10%	114.43%	109.67%	105.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,126,014	1,140,715	1,151,470	1,154,807	1,106,733	1,062,595	1,009,154	7.57%
YoY %	-1.29%	-0.93%	-0.29%	4.34%	4.15%	5.30%	-	-
Horiz. %	111.58%	113.04%	114.10%	114.43%	109.67%	105.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.10%	26.26%	25.79%	26.04%	26.31%	26.48%	25.40%	-
YoY %	-0.61%	1.82%	-0.96%	-1.03%	-0.64%	4.25%	-	-
Horiz. %	102.76%	103.39%	101.54%	102.52%	103.58%	104.25%	100.00%	-
Total Cost	3,740,362	3,673,760	3,607,990	3,495,458	3,407,484	3,300,040	3,143,580	12.27%
YoY %	1.81%	1.82%	3.22%	2.58%	3.26%	4.98%	-	-
Horiz. %	118.98%	116.87%	114.77%	111.19%	108.40%	104.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,170,832	1,897,157	2,224,882	2,362,589	1,866,792	1,573,635	1,831,870	11.97%
YoY %	14.43%	-14.73%	-5.83%	26.56%	18.63%	-14.10%	-	-
Horiz. %	118.50%	103.56%	121.45%	128.97%	101.91%	85.90%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Dividend
Div	1,456,105	1,456,105	1,488,008	1,631,989	1,708,133	1,708,133	1,695,942	-9.65%
YoY %	0.00%	-2.14%	-8.82%	-4.46%	0.00%	0.72%	-	-
Horiz. %	85.86%	85.86%	87.74%	96.23%	100.72%	100.72%	100.00%	-
Div Payout %	129.32%	127.65%	129.23%	141.32%	154.34%	160.75%	168.06%	-
YoY %	1.31%	-1.22%	-8.56%	-8.44%	-3.99%	-4.35%	-	-
Horiz. %	76.95%	75.96%	76.90%	84.09%	91.84%	95.65%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Equity
Net Worth	2,170,832	1,897,157	2,224,882	2,362,589	1,866,792	1,573,635	1,831,870	11.97%
YoY %	14.43%	-14.73%	-5.83%	26.56%	18.63%	-14.10%	-	-
Horiz. %	118.50%	103.56%	121.45%	128.97%	101.91%	85.90%	100.00%	-
NOSH	778,076	777,523	777,930	767,074	749,715	749,350	750,766	2.40%
YoY %	0.07%	-0.05%	1.42%	2.32%	0.05%	-0.19%	-	-
Horiz. %	103.64%	103.56%	103.62%	102.17%	99.86%	99.81%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Ratio Analysis
NP Margin	23.14%	23.69%	24.19%	24.83%	24.52%	24.36%	24.30%	-
YoY %	-2.32%	-2.07%	-2.58%	1.26%	0.66%	0.25%	-	-
Horiz. %	95.23%	97.49%	99.55%	102.18%	100.91%	100.25%	100.00%	-
ROE	51.87%	60.13%	51.75%	48.88%	59.29%	67.52%	55.09%	-
YoY %	-13.74%	16.19%	5.87%	-17.56%	-12.19%	22.56%	-	-
Horiz. %	94.16%	109.15%	93.94%	88.73%	107.62%	122.56%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Per Share
RPS	625.44	619.21	611.81	606.23	602.12	582.19	553.13	8.52%
YoY %	1.01%	1.21%	0.92%	0.68%	3.42%	5.25%	-	-
Horiz. %	113.07%	111.95%	110.61%	109.60%	108.86%	105.25%	100.00%	-
EPS	144.72	146.71	148.02	150.55	147.62	141.80	134.42	5.04%
YoY %	-1.36%	-0.89%	-1.68%	1.98%	4.10%	5.49%	-	-
Horiz. %	107.66%	109.14%	110.12%	112.00%	109.82%	105.49%	100.00%	-
DPS	188.00	187.27	191.28	212.75	227.75	227.75	226.00	-11.53%
YoY %	0.39%	-2.10%	-10.09%	-6.59%	0.00%	0.77%	-	-
Horiz. %	83.19%	82.86%	84.64%	94.14%	100.77%	100.77%	100.00%	-
NAPS	2.79	2.44	2.86	3.08	2.49	2.10	2.44	9.33%
YoY %	14.34%	-14.69%	-7.14%	23.69%	18.57%	-13.93%	-	-
Horiz. %	114.34%	100.00%	117.21%	126.23%	102.05%	86.07%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Adjusted Per Share Value based on latest NOSH - 767,074
RPS	41.48	41.04	40.57	39.64	38.48	37.19	35.40	11.13%
YoY %	1.07%	1.16%	2.35%	3.01%	3.47%	5.06%	-	-
Horiz. %	117.18%	115.93%	114.60%	111.98%	108.70%	105.06%	100.00%	-
EPS	9.60	9.72	9.82	9.84	9.43	9.06	8.60	7.60%
YoY %	-1.23%	-1.02%	-0.20%	4.35%	4.08%	5.35%	-	-
Horiz. %	111.63%	113.02%	114.19%	114.42%	109.65%	105.35%	100.00%	-
DPS	12.41	12.41	12.68	13.91	14.56	14.56	14.46	-9.68%
YoY %	0.00%	-2.13%	-8.84%	-4.46%	0.00%	0.69%	-	-
Horiz. %	85.82%	85.82%	87.69%	96.20%	100.69%	100.69%	100.00%	-
NAPS	0.185	0.1617	0.1897	0.2014	0.1591	0.1341	0.1561	11.97%
YoY %	14.41%	-14.76%	-5.81%	26.59%	18.64%	-14.09%	-	-
Horiz. %	118.51%	103.59%	121.52%	129.02%	101.92%	85.91%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	-
Price	2.12	2.18	2.24	2.39	2.44	2.48	21.50	-
P/RPS	0.34	0.35	0.37	0.39	0.41	0.43	3.89	-80.27%
YoY %	-2.86%	-5.41%	-5.13%	-4.88%	-4.65%	-88.95%	-	-
Horiz. %	8.74%	9.00%	9.51%	10.03%	10.54%	11.05%	100.00%	-
P/EPS	1.46	1.49	1.51	1.59	1.65	1.75	16.00	-79.70%
YoY %	-2.01%	-1.32%	-5.03%	-3.64%	-5.71%	-89.06%	-	-
Horiz. %	9.12%	9.31%	9.44%	9.94%	10.31%	10.94%	100.00%	-
EY	68.26	67.30	66.08	62.99	60.50	57.18	6.25	391.54%
YoY %	1.43%	1.85%	4.91%	4.12%	5.81%	814.88%	-	-
Horiz. %	1,092.16%	1,076.80%	1,057.28%	1,007.84%	968.00%	914.88%	100.00%	-
DY	88.68	85.91	85.39	89.02	93.34	91.83	10.51	313.92%
YoY %	3.22%	0.61%	-4.08%	-4.63%	1.64%	773.74%	-	-
Horiz. %	843.77%	817.41%	812.46%	847.00%	888.11%	873.74%	100.00%	-
P/NAPS	0.76	0.89	0.78	0.78	0.98	1.18	8.81	-80.44%
YoY %	-14.61%	14.10%	0.00%	-20.41%	-16.95%	-86.61%	-	-
Horiz. %	8.63%	10.10%	8.85%	8.85%	11.12%	13.39%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Price Multiplier on Announcement Date
Date	30/04/09	06/02/09	24/10/08	22/07/08	29/04/08	05/02/08	19/10/07	-
Price	2.23	2.10	2.22	2.36	2.42	2.50	23.00	-
P/RPS	0.36	0.34	0.36	0.39	0.40	0.43	4.16	-80.40%
YoY %	5.88%	-5.56%	-7.69%	-2.50%	-6.98%	-89.66%	-	-
Horiz. %	8.65%	8.17%	8.65%	9.38%	9.62%	10.34%	100.00%	-
P/EPS	1.54	1.43	1.50	1.57	1.64	1.76	17.11	-79.88%
YoY %	7.69%	-4.67%	-4.46%	-4.27%	-6.82%	-89.71%	-	-
Horiz. %	9.00%	8.36%	8.77%	9.18%	9.59%	10.29%	100.00%	-
EY	64.90	69.86	66.67	63.79	61.00	56.72	5.84	397.26%
YoY %	-7.10%	4.78%	4.51%	4.57%	7.55%	871.23%	-	-
Horiz. %	1,111.30%	1,196.23%	1,141.61%	1,092.29%	1,044.52%	971.23%	100.00%	-
DY	84.30	89.18	86.16	90.15	94.11	91.10	9.83	318.42%
YoY %	-5.47%	3.51%	-4.43%	-4.21%	3.30%	826.75%	-	-
Horiz. %	857.58%	907.22%	876.50%	917.09%	957.38%	926.75%	100.00%	-
P/NAPS	0.80	0.86	0.78	0.77	0.97	1.19	9.43	-80.66%
YoY %	-6.98%	10.26%	1.30%	-20.62%	-18.49%	-87.38%	-	-
Horiz. %	8.48%	9.12%	8.27%	8.17%	10.29%	12.62%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos