[CDB] QoQ TTM Result on 31-Mar-2023 [#1]

Stock

[CDB] CELCOMDIGI BERHAD

Announcement Date

24-May-2023

Admission Sponsor

Sponsor

Financial Year

31-Dec-2023

Quarter

31-Mar-2023 [#1]

Profit Trend

QoQ- 10.71%

YoY- -25.42%

Quarter Report

1Q2023 Financial Results.pdf

Latest QR

Upcoming QR

CDB's Result

CDB's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
TTM Result
Revenue	12,682,151	11,588,186	10,015,693	8,431,892	6,773,311	6,175,064	6,227,563	60.45%
YoY %	9.44%	15.70%	18.78%	24.49%	9.69%	-0.84%	-	-
Horiz. %	203.65%	186.08%	160.83%	135.40%	108.76%	99.16%	100.00%	-
PBT	2,180,944	1,603,120	1,410,511	1,304,273	1,218,357	1,481,302	1,520,019	27.12%
YoY %	36.04%	13.66%	8.15%	7.05%	-17.75%	-2.55%	-	-
Horiz. %	143.48%	105.47%	92.80%	85.81%	80.15%	97.45%	100.00%	-
Tax	-614,047	-432,654	-434,354	-455,953	-454,688	-456,078	-446,462	23.60%
YoY %	-41.93%	0.39%	4.74%	-0.28%	0.30%	-2.15%	-	-
Horiz. %	137.54%	96.91%	97.29%	102.13%	101.84%	102.15%	100.00%	-
NP	1,566,897	1,170,466	976,157	848,320	763,669	1,025,224	1,073,557	28.58%
YoY %	33.87%	19.91%	15.07%	11.08%	-25.51%	-4.50%	-	-
Horiz. %	145.95%	109.03%	90.93%	79.02%	71.13%	95.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,552,267	1,159,981	968,741	845,269	763,497	1,025,224	1,073,557	27.78%
YoY %	33.82%	19.74%	14.61%	10.71%	-25.53%	-4.50%	-	-
Horiz. %	144.59%	108.05%	90.24%	78.74%	71.12%	95.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.16%	26.99%	30.79%	34.96%	37.32%	30.79%	29.37%	-
YoY %	4.33%	-12.34%	-11.93%	-6.32%	21.21%	4.83%	-	-
Horiz. %	95.88%	91.90%	104.83%	119.03%	127.07%	104.83%	100.00%	-
Total Cost	11,115,254	10,417,720	9,039,536	7,583,572	6,009,642	5,149,840	5,154,006	66.68%
YoY %	6.70%	15.25%	19.20%	26.19%	16.70%	-0.08%	-	-
Horiz. %	215.66%	202.13%	175.39%	147.14%	116.60%	99.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	16,424,110	16,306,795	16,189,480	16,306,795	12,720,135	621,999	544,250	863.29%
YoY %	0.72%	0.72%	-0.72%	28.20%	1,945.04%	14.29%	-	-
Horiz. %	3,017.75%	2,996.20%	2,974.64%	2,996.20%	2,337.19%	114.29%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Dividend
Div	1,548,559	1,421,642	1,298,853	1,141,144	991,211	1,010,750	1,057,400	28.87%
YoY %	8.93%	9.45%	13.82%	15.13%	-1.93%	-4.41%	-	-
Horiz. %	146.45%	134.45%	122.83%	107.92%	93.74%	95.59%	100.00%	-
Div Payout %	99.76%	122.56%	134.08%	135.00%	129.83%	98.59%	98.50%	-
YoY %	-18.60%	-8.59%	-0.68%	3.98%	31.69%	0.09%	-	-
Horiz. %	101.28%	124.43%	136.12%	137.06%	131.81%	100.09%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Equity
Net Worth	16,424,110	16,306,795	16,189,480	16,306,795	12,720,135	621,999	544,250	863.29%
YoY %	0.72%	0.72%	-0.72%	28.20%	1,945.04%	14.29%	-	-
Horiz. %	3,017.75%	2,996.20%	2,974.64%	2,996.20%	2,337.19%	114.29%	100.00%	-
NOSH	11,731,507	11,731,507	11,731,507	11,731,507	11,731,507	7,775,000	7,775,000	31.45%
YoY %	0.00%	0.00%	0.00%	0.00%	50.89%	0.00%	-	-
Horiz. %	150.89%	150.89%	150.89%	150.89%	150.89%	100.00%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Ratio Analysis
NP Margin	12.36%	10.10%	9.75%	10.06%	11.27%	16.60%	17.24%	-
YoY %	22.38%	3.59%	-3.08%	-10.74%	-32.11%	-3.71%	-	-
Horiz. %	71.69%	58.58%	56.55%	58.35%	65.37%	96.29%	100.00%	-
ROE	9.45%	7.11%	5.98%	5.18%	6.00%	164.83%	197.25%	-
YoY %	32.91%	18.90%	15.44%	-13.67%	-96.36%	-16.44%	-	-
Horiz. %	4.79%	3.60%	3.03%	2.63%	3.04%	83.56%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Per Share
RPS	108.10	98.78	85.37	71.87	74.02	79.42	80.10	22.05%
YoY %	9.44%	15.71%	18.78%	-2.90%	-6.80%	-0.85%	-	-
Horiz. %	134.96%	123.32%	106.58%	89.73%	92.41%	99.15%	100.00%	-
EPS	13.23	9.89	8.26	7.21	8.34	13.19	13.81	-2.81%
YoY %	33.77%	19.73%	14.56%	-13.55%	-36.77%	-4.49%	-	-
Horiz. %	95.80%	71.61%	59.81%	52.21%	60.39%	95.51%	100.00%	-
DPS	13.20	12.12	11.07	9.73	10.83	13.00	13.60	-1.96%
YoY %	8.91%	9.49%	13.77%	-10.16%	-16.69%	-4.41%	-	-
Horiz. %	97.06%	89.12%	81.40%	71.54%	79.63%	95.59%	100.00%	-
NAPS	1.40	1.39	1.38	1.39	1.39	0.08	0.07	632.79%
YoY %	0.72%	0.72%	-0.72%	0.00%	1,637.50%	14.29%	-	-
Horiz. %	2,000.00%	1,985.71%	1,971.43%	1,985.71%	1,985.71%	114.29%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Adjusted Per Share Value based on latest NOSH - 11,731,507
RPS	108.10	98.78	85.37	71.87	57.74	52.64	53.08	60.46%
YoY %	9.44%	15.71%	18.78%	24.47%	9.69%	-0.83%	-	-
Horiz. %	203.65%	186.10%	160.83%	135.40%	108.78%	99.17%	100.00%	-
EPS	13.23	9.89	8.26	7.21	6.51	8.74	9.15	27.78%
YoY %	33.77%	19.73%	14.56%	10.75%	-25.51%	-4.48%	-	-
Horiz. %	144.59%	108.09%	90.27%	78.80%	71.15%	95.52%	100.00%	-
DPS	13.20	12.12	11.07	9.73	8.45	8.62	9.01	28.90%
YoY %	8.91%	9.49%	13.77%	15.15%	-1.97%	-4.33%	-	-
Horiz. %	146.50%	134.52%	122.86%	107.99%	93.78%	95.67%	100.00%	-
NAPS	1.40	1.39	1.38	1.39	1.0843	0.053	0.0464	863.18%
YoY %	0.72%	0.72%	-0.72%	28.19%	1,945.85%	14.22%	-	-
Horiz. %	3,017.24%	2,995.69%	2,974.14%	2,995.69%	2,336.85%	114.22%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/12/23	29/09/23	30/06/23	31/03/23	30/12/22	30/09/22	30/06/22	-
Price	4.08	4.37	4.11	4.34	4.00	3.38	3.50	-
P/RPS	3.77	4.42	4.81	6.04	5.40	4.26	4.37	-9.35%
YoY %	-14.71%	-8.11%	-20.36%	11.85%	26.76%	-2.52%	-	-
Horiz. %	86.27%	101.14%	110.07%	138.22%	123.57%	97.48%	100.00%	-
P/EPS	30.84	44.20	49.77	60.23	47.94	25.63	25.35	13.92%
YoY %	-30.23%	-11.19%	-17.37%	25.64%	87.05%	1.10%	-	-
Horiz. %	121.66%	174.36%	196.33%	237.59%	189.11%	101.10%	100.00%	-
EY	3.24	2.26	2.01	1.66	2.09	3.90	3.95	-12.34%
YoY %	43.36%	12.44%	21.08%	-20.57%	-46.41%	-1.27%	-	-
Horiz. %	82.03%	57.22%	50.89%	42.03%	52.91%	98.73%	100.00%	-
DY	3.24	2.77	2.69	2.24	2.71	3.85	3.89	-11.44%
YoY %	16.97%	2.97%	20.09%	-17.34%	-29.61%	-1.03%	-	-
Horiz. %	83.29%	71.21%	69.15%	57.58%	69.67%	98.97%	100.00%	-
P/NAPS	2.91	3.14	2.98	3.12	2.88	42.25	50.00	-84.90%
YoY %	-7.32%	5.37%	-4.49%	8.33%	-93.18%	-15.50%	-	-
Horiz. %	5.82%	6.28%	5.96%	6.24%	5.76%	84.50%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Price Multiplier on Announcement Date
Date	20/02/24	17/11/23	18/08/23	24/05/23	24/02/23	20/10/22	15/07/22	-
Price	4.37	4.26	4.38	4.42	4.35	3.50	3.42	-
P/RPS	4.04	4.31	5.13	6.15	5.88	4.41	4.27	-3.61%
YoY %	-6.26%	-15.98%	-16.59%	4.59%	33.33%	3.28%	-	-
Horiz. %	94.61%	100.94%	120.14%	144.03%	137.70%	103.28%	100.00%	-
P/EPS	33.03	43.08	53.04	61.35	52.14	26.54	24.77	21.08%
YoY %	-23.33%	-18.78%	-13.55%	17.66%	96.46%	7.15%	-	-
Horiz. %	133.35%	173.92%	214.13%	247.68%	210.50%	107.15%	100.00%	-
EY	3.03	2.32	1.89	1.63	1.92	3.77	4.04	-17.40%
YoY %	30.60%	22.75%	15.95%	-15.10%	-49.07%	-6.68%	-	-
Horiz. %	75.00%	57.43%	46.78%	40.35%	47.52%	93.32%	100.00%	-
DY	3.02	2.84	2.53	2.20	2.49	3.71	3.98	-16.76%
YoY %	6.34%	12.25%	15.00%	-11.65%	-32.88%	-6.78%	-	-
Horiz. %	75.88%	71.36%	63.57%	55.28%	62.56%	93.22%	100.00%	-
P/NAPS	3.12	3.06	3.17	3.18	3.13	43.75	48.86	-83.94%
YoY %	1.96%	-3.47%	-0.31%	1.60%	-92.85%	-10.46%	-	-
Horiz. %	6.39%	6.26%	6.49%	6.51%	6.41%	89.54%	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

Moomoo MY

Open a Moomoo Account Today and Win an Apple iPad Air*!

Latest Videos

MQ Market Updates - 30 April 2024

MQ Trader

MQ Trading Signals

2024-04-30 16:00:00

EMA 5

30 Mins

SELL

2024-04-30 15:55:00

EMA 5

5 Mins

SELL

2024-04-30 15:55:00

MACD/RSI

5 Mins

SELL

2024-04-30 15:50:00

EMA 5

5 Mins

BUY

2024-04-30 15:45:00

EMA 5

5 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

YTLPOWR

YTL POWER INTERNATIONAL BHD

477

PTRANS

PERAK TRANSIT BERHAD

423

MYEG

MY E.G. SERVICES BHD

422

MPI

MALAYSIAN PACIFIC INDUSTRIES

416

HLIND

HONG LEONG INDUSTRIES BHD

394

YTL

YTL CORPORATION BHD

287

MKHOP

MKH OIL PALM (EAST KALIMANTAN) BERHAD

261

CAPITALA

CAPITAL A BERHAD

253

SAPNRG

SAPURA ENERGY BERHAD

217

Daily Stocks

HSI-CVZ

0.17

-0.005

186,865,500

MYEG

0.935

+0.025

178,856,300

ICONIC-WA

0.045

+0.015

178,538,400

CLASSITA

0.045

+0.005

175,947,600

ICONIC

0.105

+0.025

151,023,400

INIX-OR

0.02

0.00

141,839,900

MKHOP

0.615

-0.005

122,942,500

HSI-HUF

0.085

-0.005

109,309,700

EDUSPEC-OR

0.005

0.00

75,002,700

FITTERS

0.05

0.00

68,117,400

More active Stocks

CHINHIN

5.90

+0.60

626,300

NESTLE

127.20

+0.30

168,700

MPI

30.30

+0.30

35,700

UTDPLT

25.20

+0.22

201,100

OPPSTAR

1.45

+0.20

41,888,800

CHGP

2.13

+0.19

2,675,300

HKEX-CP

0.185

+0.18

800

ALLIANZ

21.04

+0.14

9,200

GESHEN

3.89

+0.11

105,500

BAT

8.36

+0.10

273,600

More gainer Stocks

DLADY

32.86

-0.96

21,400

YTLPOWR

4.60

-0.19

43,941,400

ORIENT

6.97

-0.18

1,220,900

PPB

15.74

-0.16

2,153,700

PETDAG

21.70

-0.16

355,100

CRESNDO

3.60

-0.14

714,500

KUAISHO-C17

0.08

-0.12

58,800

PCHEM

6.78

-0.11

2,453,600

YTL

3.10

-0.10

54,300,400

GCB

2.74

-0.10

6,604,700

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More