[CDB] YoY Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[CDB] CELCOMDIGI BERHAD
Announcement Date
20-Oct-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 46.94%
YoY- 80.09%
Quarter Report
Latest QR
Upcoming QR
CDB's Result
CDB's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 3,661,953 3,582,790 3,185,965 2,685,767 2,056,648 1,627,365 1,227,203 19.96%
PBT 1,029,580 1,165,079 1,058,716 793,184 442,917 312,274 120,105 43.01%
Tax -275,589 -306,605 -289,117 -227,086 -128,570 -90,067 -33,946 41.72%
NP 753,991 858,474 769,599 566,098 314,347 222,207 86,159 43.50%
-
NP to SH 753,991 858,474 769,599 566,098 314,347 222,207 86,159 43.50%
-
Tax Rate 26.77% 26.32% 27.31% 28.63% 29.03% 28.84% 28.26% -
Total Cost 2,907,962 2,724,316 2,416,366 2,119,669 1,742,301 1,405,158 1,141,044 16.85%
-
Net Worth 1,857,771 2,186,318 1,830,235 1,964,472 2,055,634 1,621,510 1,318,607 5.87%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 963,864 1,032,003 1,263,912 401,142 - - - -
Div Payout % 127.84% 120.21% 164.23% 70.86% - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 1,857,771 2,186,318 1,830,235 1,964,472 2,055,634 1,621,510 1,318,607 5.87%
NOSH 777,310 764,446 750,096 749,798 750,231 750,699 749,208 0.61%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 20.59% 23.96% 24.16% 21.08% 15.28% 13.65% 7.02% -
ROE 40.59% 39.27% 42.05% 28.82% 15.29% 13.70% 6.53% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 471.11 468.68 424.74 358.20 274.14 216.78 163.80 19.23%
EPS 97.00 112.30 102.60 75.50 41.90 29.60 11.50 42.62%
DPS 124.00 135.00 168.50 53.50 0.00 0.00 0.00 -
NAPS 2.39 2.86 2.44 2.62 2.74 2.16 1.76 5.22%
Adjusted Per Share Value based on latest NOSH - 750,319
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 31.21 30.54 27.16 22.89 17.53 13.87 10.46 19.96%
EPS 6.43 7.32 6.56 4.83 2.68 1.89 0.73 43.66%
DPS 8.22 8.80 10.77 3.42 0.00 0.00 0.00 -
NAPS 0.1584 0.1864 0.156 0.1675 0.1752 0.1382 0.1124 5.87%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 2.14 2.24 21.50 12.50 5.80 4.72 3.72 -
P/RPS 0.45 0.48 5.06 3.49 2.12 2.18 2.27 -23.62%
P/EPS 2.21 1.99 20.96 16.56 13.84 15.95 32.35 -36.03%
EY 45.33 50.13 4.77 6.04 7.22 6.27 3.09 56.39%
DY 57.94 60.27 7.84 4.28 0.00 0.00 0.00 -
P/NAPS 0.90 0.78 8.81 4.77 2.12 2.19 2.11 -13.22%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 28/10/09 24/10/08 19/10/07 20/10/06 26/10/05 26/10/04 29/10/03 -
Price 2.15 2.22 23.00 12.30 6.20 4.68 3.80 -
P/RPS 0.46 0.47 5.42 3.43 2.26 2.16 2.32 -23.61%
P/EPS 2.22 1.98 22.42 16.29 14.80 15.81 33.04 -36.21%
EY 45.12 50.59 4.46 6.14 6.76 6.32 3.03 56.78%
DY 57.67 60.81 7.33 4.35 0.00 0.00 0.00 -
P/NAPS 0.90 0.78 9.43 4.69 2.26 2.17 2.16 -13.56%

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