[CDB] YoY Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[CDB] CELCOMDIGI BERHAD
Announcement Date
14-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 6.74%
YoY- 71.07%
Quarter Report
Latest QR
Upcoming QR
CDB's Result
CDB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 4,909,565 4,814,475 4,362,635 3,652,536 2,884,324 2,233,703 1,713,529 19.15%
PBT 1,366,455 1,546,896 1,445,314 1,087,139 661,550 446,843 201,536 37.53%
Tax -365,984 -406,181 -382,719 -281,486 -190,595 -129,488 -59,313 35.39%
NP 1,000,471 1,140,715 1,062,595 805,653 470,955 317,355 142,223 38.38%
-
NP to SH 1,000,471 1,140,715 1,062,595 805,653 470,955 317,355 142,223 38.38%
-
Tax Rate 26.78% 26.26% 26.48% 25.89% 28.81% 28.98% 29.43% -
Total Cost 3,909,094 3,673,760 3,300,040 2,846,883 2,413,369 1,916,348 1,571,306 16.38%
-
Net Worth 1,523,638 1,874,306 1,574,770 1,755,333 2,249,785 1,725,570 1,377,317 1.69%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 1,383,712 1,444,137 1,707,875 832,658 - - - -
Div Payout % 138.31% 126.60% 160.73% 103.35% - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 1,523,638 1,874,306 1,574,770 1,755,333 2,249,785 1,725,570 1,377,317 1.69%
NOSH 777,366 768,158 749,890 750,142 749,928 750,248 748,542 0.63%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 20.38% 23.69% 24.36% 22.06% 16.33% 14.21% 8.30% -
ROE 65.66% 60.86% 67.48% 45.90% 20.93% 18.39% 10.33% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 631.56 626.76 581.77 486.91 384.61 297.73 228.92 18.40%
EPS 128.70 148.50 141.70 107.40 62.80 42.30 19.00 37.51%
DPS 178.00 188.00 227.75 111.00 0.00 0.00 0.00 -
NAPS 1.96 2.44 2.10 2.34 3.00 2.30 1.84 1.05%
Adjusted Per Share Value based on latest NOSH - 750,956
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 41.85 41.04 37.19 31.13 24.59 19.04 14.61 19.15%
EPS 8.53 9.72 9.06 6.87 4.01 2.71 1.21 38.43%
DPS 11.79 12.31 14.56 7.10 0.00 0.00 0.00 -
NAPS 0.1299 0.1598 0.1342 0.1496 0.1918 0.1471 0.1174 1.69%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 2.20 2.18 2.48 15.20 7.80 6.20 3.60 -
P/RPS 0.35 0.35 0.43 3.12 2.03 2.08 1.57 -22.11%
P/EPS 1.71 1.47 1.75 14.15 12.42 14.66 18.95 -33.00%
EY 58.50 68.12 57.14 7.07 8.05 6.82 5.28 49.25%
DY 80.91 86.24 91.83 7.30 0.00 0.00 0.00 -
P/NAPS 1.12 0.89 1.18 6.50 2.60 2.70 1.96 -8.89%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 03/02/10 06/02/09 05/02/08 14/02/07 15/02/06 14/02/05 12/02/04 -
Price 2.21 2.10 2.50 15.90 7.85 6.10 3.58 -
P/RPS 0.35 0.34 0.43 3.27 2.04 2.05 1.56 -22.03%
P/EPS 1.72 1.41 1.76 14.80 12.50 14.42 18.84 -32.87%
EY 58.24 70.71 56.68 6.75 8.00 6.93 5.31 49.00%
DY 80.54 89.52 91.10 6.98 0.00 0.00 0.00 -
P/NAPS 1.13 0.86 1.19 6.79 2.62 2.65 1.95 -8.68%

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