[CDB] QoQ TTM Result on 30-Jun-2024 [#2]

Stock

[CDB] CELCOMDIGI BERHAD

Announcement Date

16-Aug-2024

Admission Sponsor

Sponsor

Financial Year

31-Dec-2024

Quarter

30-Jun-2024 [#2]

Profit Trend

QoQ- 3.88%

YoY- 72.73%

Quarter Report

CelcomDigi Bursa Q2 2024.pdf

Latest QR

Upcoming QR

CDB's Result

CDB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	CAGR
TTM Result
Revenue	12,661,455	12,639,358	12,656,093	12,682,151	11,588,186	10,015,693	8,431,892	31.03%
YoY %	0.17%	-0.13%	-0.21%	9.44%	15.70%	18.78%	-	-
Horiz. %	150.16%	149.90%	150.10%	150.41%	137.43%	118.78%	100.00%	-
PBT	2,234,083	2,199,899	2,147,898	2,180,944	1,603,120	1,410,511	1,304,273	43.01%
YoY %	1.55%	2.42%	-1.52%	36.04%	13.66%	8.15%	-	-
Horiz. %	171.29%	168.67%	164.68%	167.22%	122.91%	108.15%	100.00%	-
Tax	-567,249	-514,772	-530,734	-614,047	-432,654	-434,354	-455,953	15.62%
YoY %	-10.19%	3.01%	13.57%	-41.93%	0.39%	4.74%	-	-
Horiz. %	124.41%	112.90%	116.40%	134.67%	94.89%	95.26%	100.00%	-
NP	1,666,834	1,685,127	1,617,164	1,566,897	1,170,466	976,157	848,320	56.68%
YoY %	-1.09%	4.20%	3.21%	33.87%	19.91%	15.07%	-	-
Horiz. %	196.49%	198.64%	190.63%	184.71%	137.97%	115.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,654,562	1,673,308	1,610,803	1,552,267	1,159,981	968,741	845,269	56.28%
YoY %	-1.12%	3.88%	3.77%	33.82%	19.74%	14.61%	-	-
Horiz. %	195.74%	197.96%	190.57%	183.64%	137.23%	114.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.39%	23.40%	24.71%	28.16%	26.99%	30.79%	34.96%	-
YoY %	8.50%	-5.30%	-12.25%	4.33%	-12.34%	-11.93%	-	-
Horiz. %	72.63%	66.93%	70.68%	80.55%	77.20%	88.07%	100.00%	-
Total Cost	10,994,621	10,954,231	11,038,929	11,115,254	10,417,720	9,039,536	7,583,572	28.00%
YoY %	0.37%	-0.77%	-0.69%	6.70%	15.25%	19.20%	-	-
Horiz. %	144.98%	144.45%	145.56%	146.57%	137.37%	119.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	16,424,110	16,424,110	16,424,110	16,424,110	16,306,795	16,189,480	16,306,795	0.47%
YoY %	0.00%	0.00%	0.00%	0.72%	0.72%	-0.72%	-	-
Horiz. %	100.72%	100.72%	100.72%	100.72%	100.00%	99.28%	100.00%	-

	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	CAGR
Dividend
Div	1,654,142	1,618,948	1,583,753	1,548,559	1,421,642	1,298,853	1,141,144	27.99%
YoY %	2.17%	2.22%	2.27%	8.93%	9.45%	13.82%	-	-
Horiz. %	144.95%	141.87%	138.79%	135.70%	124.58%	113.82%	100.00%	-
Div Payout %	99.97%	96.75%	98.32%	99.76%	122.56%	134.08%	135.00%	-
YoY %	3.33%	-1.60%	-1.44%	-18.60%	-8.59%	-0.68%	-	-
Horiz. %	74.05%	71.67%	72.83%	73.90%	90.79%	99.32%	100.00%	-

	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	CAGR
Equity
Net Worth	16,424,110	16,424,110	16,424,110	16,424,110	16,306,795	16,189,480	16,306,795	0.47%
YoY %	0.00%	0.00%	0.00%	0.72%	0.72%	-0.72%	-	-
Horiz. %	100.72%	100.72%	100.72%	100.72%	100.00%	99.28%	100.00%	-
NOSH	11,731,507	11,731,507	11,731,507	11,731,507	11,731,507	11,731,507	11,731,507	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	CAGR
Ratio Analysis
NP Margin	13.16%	13.33%	12.78%	12.36%	10.10%	9.75%	10.06%	-
YoY %	-1.28%	4.30%	3.40%	22.38%	3.59%	-3.08%	-	-
Horiz. %	130.82%	132.50%	127.04%	122.86%	100.40%	96.92%	100.00%	-
ROE	10.07%	10.19%	9.81%	9.45%	7.11%	5.98%	5.18%	-
YoY %	-1.18%	3.87%	3.81%	32.91%	18.90%	15.44%	-	-
Horiz. %	194.40%	196.72%	189.38%	182.43%	137.26%	115.44%	100.00%	-

	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	CAGR
Per Share
RPS	107.93	107.74	107.88	108.10	98.78	85.37	71.87	31.04%
YoY %	0.18%	-0.13%	-0.20%	9.44%	15.71%	18.78%	-	-
Horiz. %	150.17%	149.91%	150.10%	150.41%	137.44%	118.78%	100.00%	-
EPS	14.10	14.26	13.73	13.23	9.89	8.26	7.21	56.19%
YoY %	-1.12%	3.86%	3.78%	33.77%	19.73%	14.56%	-	-
Horiz. %	195.56%	197.78%	190.43%	183.50%	137.17%	114.56%	100.00%	-
DPS	14.10	13.80	13.50	13.20	12.12	11.07	9.73	27.97%
YoY %	2.17%	2.22%	2.27%	8.91%	9.49%	13.77%	-	-
Horiz. %	144.91%	141.83%	138.75%	135.66%	124.56%	113.77%	100.00%	-
NAPS	1.40	1.40	1.40	1.40	1.39	1.38	1.39	0.47%
YoY %	0.00%	0.00%	0.00%	0.72%	0.72%	-0.72%	-	-
Horiz. %	100.72%	100.72%	100.72%	100.72%	100.00%	99.28%	100.00%	-

	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	CAGR
Adjusted Per Share Value based on latest NOSH - 11,731,507
RPS	107.93	107.74	107.88	108.10	98.78	85.37	71.87	31.04%
YoY %	0.18%	-0.13%	-0.20%	9.44%	15.71%	18.78%	-	-
Horiz. %	150.17%	149.91%	150.10%	150.41%	137.44%	118.78%	100.00%	-
EPS	14.10	14.26	13.73	13.23	9.89	8.26	7.21	56.19%
YoY %	-1.12%	3.86%	3.78%	33.77%	19.73%	14.56%	-	-
Horiz. %	195.56%	197.78%	190.43%	183.50%	137.17%	114.56%	100.00%	-
DPS	14.10	13.80	13.50	13.20	12.12	11.07	9.73	27.97%
YoY %	2.17%	2.22%	2.27%	8.91%	9.49%	13.77%	-	-
Horiz. %	144.91%	141.83%	138.75%	135.66%	124.56%	113.77%	100.00%	-
NAPS	1.40	1.40	1.40	1.40	1.39	1.38	1.39	0.47%
YoY %	0.00%	0.00%	0.00%	0.72%	0.72%	-0.72%	-	-
Horiz. %	100.72%	100.72%	100.72%	100.72%	100.00%	99.28%	100.00%	-

	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/24	28/06/24	29/03/24	29/12/23	29/09/23	30/06/23	31/03/23	-
Price	3.72	3.68	4.19	4.08	4.37	4.11	4.34	-
P/RPS	3.45	3.42	3.88	3.77	4.42	4.81	6.04	-31.08%
YoY %	0.88%	-11.86%	2.92%	-14.71%	-8.11%	-20.36%	-	-
Horiz. %	57.12%	56.62%	64.24%	62.42%	73.18%	79.64%	100.00%	-
P/EPS	26.38	25.80	30.52	30.84	44.20	49.77	60.23	-42.23%
YoY %	2.25%	-15.47%	-1.04%	-30.23%	-11.19%	-17.37%	-	-
Horiz. %	43.80%	42.84%	50.67%	51.20%	73.39%	82.63%	100.00%	-
EY	3.79	3.88	3.28	3.24	2.26	2.01	1.66	73.12%
YoY %	-2.32%	18.29%	1.23%	43.36%	12.44%	21.08%	-	-
Horiz. %	228.31%	233.73%	197.59%	195.18%	136.14%	121.08%	100.00%	-
DY	3.79	3.75	3.22	3.24	2.77	2.69	2.24	41.85%
YoY %	1.07%	16.46%	-0.62%	16.97%	2.97%	20.09%	-	-
Horiz. %	169.20%	167.41%	143.75%	144.64%	123.66%	120.09%	100.00%	-
P/NAPS	2.66	2.63	2.99	2.91	3.14	2.98	3.12	-10.06%
YoY %	1.14%	-12.04%	2.75%	-7.32%	5.37%	-4.49%	-	-
Horiz. %	85.26%	84.29%	95.83%	93.27%	100.64%	95.51%	100.00%	-

	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	CAGR
Price Multiplier on Announcement Date
Date	18/11/24	16/08/24	28/05/24	20/02/24	17/11/23	18/08/23	24/05/23	-
Price	3.37	3.76	4.00	4.37	4.26	4.38	4.42	-
P/RPS	3.12	3.49	3.71	4.04	4.31	5.13	6.15	-36.31%
YoY %	-10.60%	-5.93%	-8.17%	-6.26%	-15.98%	-16.59%	-	-
Horiz. %	50.73%	56.75%	60.33%	65.69%	70.08%	83.41%	100.00%	-
P/EPS	23.89	26.36	29.13	33.03	43.08	53.04	61.35	-46.58%
YoY %	-9.37%	-9.51%	-11.81%	-23.33%	-18.78%	-13.55%	-	-
Horiz. %	38.94%	42.97%	47.48%	53.84%	70.22%	86.45%	100.00%	-
EY	4.19	3.79	3.43	3.03	2.32	1.89	1.63	87.32%
YoY %	10.55%	10.50%	13.20%	30.60%	22.75%	15.95%	-	-
Horiz. %	257.06%	232.52%	210.43%	185.89%	142.33%	115.95%	100.00%	-
DY	4.18	3.67	3.38	3.02	2.84	2.53	2.20	53.22%
YoY %	13.90%	8.58%	11.92%	6.34%	12.25%	15.00%	-	-
Horiz. %	190.00%	166.82%	153.64%	137.27%	129.09%	115.00%	100.00%	-
P/NAPS	2.41	2.69	2.86	3.12	3.06	3.17	3.18	-16.83%
YoY %	-10.41%	-5.94%	-8.33%	1.96%	-3.47%	-0.31%	-	-
Horiz. %	75.79%	84.59%	89.94%	98.11%	96.23%	99.69%	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