[CDB] QoQ TTM Result on 30-Sep-2005 [#3]

Stock
[CDB] CELCOMDIGI BERHAD
Announcement Date
26-Oct-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 17.29%
YoY- 47.16%
Quarter Report
Latest QR
Upcoming QR
CDB's Result
CDB's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 3,337,538 3,119,734 2,884,324 2,662,985 2,494,978 2,342,539 2,233,702 30.79%
PBT 955,335 834,037 661,551 577,486 492,543 428,244 446,843 66.18%
Tax -270,564 -236,374 -190,595 -167,991 -143,419 -126,269 -129,488 63.66%
NP 684,771 597,663 470,956 409,495 349,124 301,975 317,355 67.21%
-
NP to SH 684,771 597,663 470,956 409,495 349,124 301,975 317,355 67.21%
-
Tax Rate 28.32% 28.34% 28.81% 29.09% 29.12% 29.49% 28.98% -
Total Cost 2,652,767 2,522,071 2,413,368 2,253,490 2,145,854 2,040,564 1,916,347 24.28%
-
Net Worth 2,073,659 2,432,199 2,247,976 2,049,849 1,916,654 1,799,018 1,723,152 13.17%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 401,959 - - - - - - -
Div Payout % 58.70% - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 2,073,659 2,432,199 2,247,976 2,049,849 1,916,654 1,799,018 1,723,152 13.17%
NOSH 751,325 750,678 749,325 748,120 751,629 752,727 749,196 0.18%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 20.52% 19.16% 16.33% 15.38% 13.99% 12.89% 14.21% -
ROE 33.02% 24.57% 20.95% 19.98% 18.22% 16.79% 18.42% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 444.22 415.59 384.92 355.96 331.94 311.21 298.15 30.54%
EPS 91.14 79.62 62.85 54.74 46.45 40.12 42.36 66.89%
DPS 53.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.76 3.24 3.00 2.74 2.55 2.39 2.30 12.96%
Adjusted Per Share Value based on latest NOSH - 748,120
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 28.45 26.59 24.59 22.70 21.27 19.97 19.04 30.79%
EPS 5.84 5.09 4.01 3.49 2.98 2.57 2.71 67.07%
DPS 3.43 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1768 0.2073 0.1916 0.1747 0.1634 0.1533 0.1469 13.18%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 10.90 8.45 7.80 5.80 5.10 5.30 6.20 -
P/RPS 2.45 2.03 2.03 1.63 1.54 1.70 2.08 11.56%
P/EPS 11.96 10.61 12.41 10.60 10.98 13.21 14.64 -12.64%
EY 8.36 9.42 8.06 9.44 9.11 7.57 6.83 14.46%
DY 4.91 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.95 2.61 2.60 2.12 2.00 2.22 2.70 28.96%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 20/07/06 03/05/06 15/02/06 26/10/05 21/07/05 27/04/05 14/02/05 -
Price 11.50 11.20 7.85 6.20 5.60 5.35 6.10 -
P/RPS 2.59 2.69 2.04 1.74 1.69 1.72 2.05 16.91%
P/EPS 12.62 14.07 12.49 11.33 12.06 13.34 14.40 -8.44%
EY 7.93 7.11 8.01 8.83 8.29 7.50 6.94 9.32%
DY 4.65 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.17 3.46 2.62 2.26 2.20 2.24 2.65 35.40%

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