[CDB] YoY Annual (Unaudited) Result on 31-Dec-2013 [#4]

Stock
[CDB] CELCOMDIGI BERHAD
Announcement Date
06-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
YoY- 41.48%
Quarter Report
Latest QR
Upcoming QR
CDB's Result
CDB's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/16 31/12/15 31/12/14 31/12/13 21/12/12 31/12/11 31/12/10 CAGR
Revenue 6,597,102 6,913,984 7,018,507 6,733,411 6,360,913 5,963,954 5,406,457 3.36%
PBT 2,238,184 2,308,745 2,645,183 2,140,161 1,590,949 1,560,262 1,597,248 5.77%
Tax -605,526 -586,195 -614,095 -434,283 -385,234 -305,878 -419,244 6.31%
NP 1,632,658 1,722,550 2,031,088 1,705,878 1,205,715 1,254,384 1,178,004 5.58%
-
NP to SH 1,632,658 1,722,550 2,031,088 1,705,878 1,205,715 1,254,384 1,178,004 5.58%
-
Tax Rate 27.05% 25.39% 23.22% 20.29% 24.21% 19.60% 26.25% -
Total Cost 4,964,444 5,191,434 4,987,419 5,027,533 5,155,198 4,709,570 4,228,453 2.70%
-
Net Worth 544,250 544,250 699,750 699,750 233,249 1,399,808 1,345,179 -13.98%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 21/12/12 31/12/11 31/12/10 CAGR
Div 1,624,974 1,710,500 2,021,500 1,656,074 2,044,824 1,360,925 1,267,423 4.22%
Div Payout % 99.53% 99.30% 99.53% 97.08% 169.59% 108.49% 107.59% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 21/12/12 31/12/11 31/12/10 CAGR
Net Worth 544,250 544,250 699,750 699,750 233,249 1,399,808 1,345,179 -13.98%
NOSH 7,775,000 7,775,000 7,775,000 7,775,000 7,775,000 7,776,714 777,560 46.72%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 21/12/12 31/12/11 31/12/10 CAGR
NP Margin 24.75% 24.91% 28.94% 25.33% 18.96% 21.03% 21.79% -
ROE 299.98% 316.50% 290.26% 243.78% 516.92% 89.61% 87.57% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 21/12/12 31/12/11 31/12/10 CAGR
RPS 84.85 88.93 90.27 86.60 81.81 76.69 695.31 -29.54%
EPS 21.00 22.15 26.12 21.94 15.51 16.13 151.50 -28.03%
DPS 20.90 22.00 26.00 21.30 26.30 17.50 163.00 -28.96%
NAPS 0.07 0.07 0.09 0.09 0.03 0.18 1.73 -41.37%
Adjusted Per Share Value based on latest NOSH - 7,775,000
31/12/16 31/12/15 31/12/14 31/12/13 21/12/12 31/12/11 31/12/10 CAGR
RPS 56.23 58.94 59.83 57.40 54.22 50.84 46.08 3.37%
EPS 13.92 14.68 17.31 14.54 10.28 10.69 10.04 5.59%
DPS 13.85 14.58 17.23 14.12 17.43 11.60 10.80 4.22%
NAPS 0.0464 0.0464 0.0596 0.0596 0.0199 0.1193 0.1147 -13.98%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 21/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 4.83 5.40 6.17 4.96 5.29 3.88 2.46 -
P/RPS 5.69 6.07 6.84 5.73 6.47 5.06 0.35 59.09%
P/EPS 23.00 24.37 23.62 22.61 34.11 24.05 1.62 55.54%
EY 4.35 4.10 4.23 4.42 2.93 4.16 61.59 -35.68%
DY 4.33 4.07 4.21 4.29 4.97 4.51 66.26 -36.50%
P/NAPS 69.00 77.14 68.56 55.11 176.33 21.56 1.42 90.91%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 21/12/12 31/12/11 31/12/10 CAGR
Date 23/01/17 05/02/16 09/02/15 06/02/14 06/02/13 19/01/12 28/01/11 -
Price 4.92 5.03 6.46 4.85 4.66 3.88 2.53 -
P/RPS 5.80 5.66 7.16 5.60 5.70 5.06 0.36 58.85%
P/EPS 23.43 22.70 24.73 22.11 30.05 24.05 1.67 55.23%
EY 4.27 4.40 4.04 4.52 3.33 4.16 59.88 -35.57%
DY 4.25 4.37 4.02 4.39 5.64 4.51 64.43 -36.40%
P/NAPS 70.29 71.86 71.78 53.89 155.33 21.56 1.46 90.61%

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