[CDB] YoY Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[CDB] CELCOMDIGI BERHAD
Announcement Date
05-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 3.55%
YoY- 31.89%
Quarter Report
Latest QR
Upcoming QR
CDB's Result
CDB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 5,406,457 4,909,565 4,814,475 4,362,635 3,652,536 2,884,324 2,233,703 15.86%
PBT 1,597,248 1,366,455 1,546,896 1,445,314 1,087,139 661,550 446,843 23.64%
Tax -419,244 -365,984 -406,181 -382,719 -281,486 -190,595 -129,488 21.61%
NP 1,178,004 1,000,471 1,140,715 1,062,595 805,653 470,955 317,355 24.42%
-
NP to SH 1,178,004 1,000,471 1,140,715 1,062,595 805,653 470,955 317,355 24.42%
-
Tax Rate 26.25% 26.78% 26.26% 26.48% 25.89% 28.81% 28.98% -
Total Cost 4,228,453 3,909,094 3,673,760 3,300,040 2,846,883 2,413,369 1,916,348 14.09%
-
Net Worth 1,345,179 1,523,638 1,874,306 1,574,770 1,755,333 2,249,785 1,725,570 -4.06%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 1,267,423 1,383,712 1,444,137 1,707,875 832,658 - - -
Div Payout % 107.59% 138.31% 126.60% 160.73% 103.35% - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 1,345,179 1,523,638 1,874,306 1,574,770 1,755,333 2,249,785 1,725,570 -4.06%
NOSH 777,560 777,366 768,158 749,890 750,142 749,928 750,248 0.59%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 21.79% 20.38% 23.69% 24.36% 22.06% 16.33% 14.21% -
ROE 87.57% 65.66% 60.86% 67.48% 45.90% 20.93% 18.39% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 695.31 631.56 626.76 581.77 486.91 384.61 297.73 15.17%
EPS 151.50 128.70 148.50 141.70 107.40 62.80 42.30 23.68%
DPS 163.00 178.00 188.00 227.75 111.00 0.00 0.00 -
NAPS 1.73 1.96 2.44 2.10 2.34 3.00 2.30 -4.63%
Adjusted Per Share Value based on latest NOSH - 749,350
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 46.08 41.85 41.04 37.19 31.13 24.59 19.04 15.86%
EPS 10.04 8.53 9.72 9.06 6.87 4.01 2.71 24.38%
DPS 10.80 11.79 12.31 14.56 7.10 0.00 0.00 -
NAPS 0.1147 0.1299 0.1598 0.1342 0.1496 0.1918 0.1471 -4.05%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 2.46 2.20 2.18 2.48 15.20 7.80 6.20 -
P/RPS 0.35 0.35 0.35 0.43 3.12 2.03 2.08 -25.68%
P/EPS 1.62 1.71 1.47 1.75 14.15 12.42 14.66 -30.71%
EY 61.59 58.50 68.12 57.14 7.07 8.05 6.82 44.28%
DY 66.26 80.91 86.24 91.83 7.30 0.00 0.00 -
P/NAPS 1.42 1.12 0.89 1.18 6.50 2.60 2.70 -10.15%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 28/01/11 03/02/10 06/02/09 05/02/08 14/02/07 15/02/06 14/02/05 -
Price 2.53 2.21 2.10 2.50 15.90 7.85 6.10 -
P/RPS 0.36 0.35 0.34 0.43 3.27 2.04 2.05 -25.15%
P/EPS 1.67 1.72 1.41 1.76 14.80 12.50 14.42 -30.17%
EY 59.88 58.24 70.71 56.68 6.75 8.00 6.93 43.22%
DY 64.43 80.54 89.52 91.10 6.98 0.00 0.00 -
P/NAPS 1.46 1.13 0.86 1.19 6.79 2.62 2.65 -9.45%

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