[CDB] YoY Cumulative Quarter Result on 30-Jun-2007 [#2]

Stock
[CDB] CELCOMDIGI BERHAD
Announcement Date
20-Jul-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 101.75%
YoY- 28.82%
Quarter Report
Latest QR
Upcoming QR
CDB's Result
CDB's Financial Summary
View:
Show?
Cumulative Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 2,625,454 2,423,187 2,360,170 2,072,540 1,764,995 1,311,781 1,050,505 16.48%
PBT 756,495 696,399 799,616 683,547 537,880 244,097 198,396 24.97%
Tax -199,831 -186,493 -211,084 -187,227 -152,609 -72,640 -58,709 22.63%
NP 556,664 509,906 588,532 496,320 385,271 171,457 139,687 25.90%
-
NP to SH 556,664 509,906 588,532 496,320 385,271 171,457 139,687 25.90%
-
Tax Rate 26.42% 26.78% 26.40% 27.39% 28.37% 29.76% 29.59% -
Total Cost 2,068,790 1,913,281 1,771,638 1,576,220 1,379,724 1,140,324 910,818 14.64%
-
Net Worth 1,383,885 1,997,650 2,335,925 1,934,298 2,068,770 1,909,237 1,532,050 -1.68%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 544,224 380,874 432,297 513,563 401,011 - - -
Div Payout % 97.77% 74.70% 73.45% 103.47% 104.09% - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 1,383,885 1,997,650 2,335,925 1,934,298 2,068,770 1,909,237 1,532,050 -1.68%
NOSH 777,463 777,295 758,417 749,728 749,554 748,720 751,005 0.57%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 21.20% 21.04% 24.94% 23.95% 21.83% 13.07% 13.30% -
ROE 40.22% 25.53% 25.19% 25.66% 18.62% 8.98% 9.12% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 337.69 311.75 311.20 276.44 235.47 175.20 139.88 15.81%
EPS 71.60 65.60 77.60 66.20 51.40 22.90 18.60 25.17%
DPS 70.00 49.00 57.00 68.50 53.50 0.00 0.00 -
NAPS 1.78 2.57 3.08 2.58 2.76 2.55 2.04 -2.24%
Adjusted Per Share Value based on latest NOSH - 749,455
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 22.38 20.66 20.12 17.67 15.04 11.18 8.95 16.49%
EPS 4.75 4.35 5.02 4.23 3.28 1.46 1.19 25.93%
DPS 4.64 3.25 3.68 4.38 3.42 0.00 0.00 -
NAPS 0.118 0.1703 0.1991 0.1649 0.1763 0.1627 0.1306 -1.67%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 2.30 2.22 2.39 23.00 10.90 5.10 4.58 -
P/RPS 0.68 0.71 0.77 8.32 4.63 2.91 3.27 -23.01%
P/EPS 3.21 3.38 3.08 34.74 21.21 22.27 24.62 -28.77%
EY 31.13 29.55 32.47 2.88 4.72 4.49 4.06 40.40%
DY 30.43 22.07 23.85 2.98 4.91 0.00 0.00 -
P/NAPS 1.29 0.86 0.78 8.91 3.95 2.00 2.25 -8.85%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 20/07/10 22/07/09 22/07/08 20/07/07 20/07/06 21/07/05 22/07/04 -
Price 2.37 2.22 2.36 22.90 11.50 5.60 4.74 -
P/RPS 0.70 0.71 0.76 8.28 4.88 3.20 3.39 -23.11%
P/EPS 3.31 3.38 3.04 34.59 22.37 24.45 25.48 -28.82%
EY 30.21 29.55 32.88 2.89 4.47 4.09 3.92 40.52%
DY 29.54 22.07 24.15 2.99 4.65 0.00 0.00 -
P/NAPS 1.33 0.86 0.77 8.88 4.17 2.20 2.32 -8.85%

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