[CDB] YoY Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[CDB] CELCOMDIGI BERHAD
Announcement Date
06-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 32.88%
YoY- 7.35%
Quarter Report
Latest QR
Upcoming QR
CDB's Result
CDB's Financial Summary
View:
Show?
Cumulative Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 5,963,954 5,406,457 4,909,565 4,814,475 4,362,635 3,652,536 2,884,324 12.86%
PBT 1,560,262 1,597,248 1,366,455 1,546,896 1,445,314 1,087,139 661,550 15.36%
Tax -305,878 -419,244 -365,984 -406,181 -382,719 -281,486 -190,595 8.19%
NP 1,254,384 1,178,004 1,000,471 1,140,715 1,062,595 805,653 470,955 17.72%
-
NP to SH 1,254,384 1,178,004 1,000,471 1,140,715 1,062,595 805,653 470,955 17.72%
-
Tax Rate 19.60% 26.25% 26.78% 26.26% 26.48% 25.89% 28.81% -
Total Cost 4,709,570 4,228,453 3,909,094 3,673,760 3,300,040 2,846,883 2,413,369 11.78%
-
Net Worth 1,399,808 1,345,179 1,523,638 1,874,306 1,574,770 1,755,333 2,249,785 -7.60%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 1,360,925 1,267,423 1,383,712 1,444,137 1,707,875 832,658 - -
Div Payout % 108.49% 107.59% 138.31% 126.60% 160.73% 103.35% - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 1,399,808 1,345,179 1,523,638 1,874,306 1,574,770 1,755,333 2,249,785 -7.60%
NOSH 7,776,714 777,560 777,366 768,158 749,890 750,142 749,928 47.64%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 21.03% 21.79% 20.38% 23.69% 24.36% 22.06% 16.33% -
ROE 89.61% 87.57% 65.66% 60.86% 67.48% 45.90% 20.93% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 76.69 695.31 631.56 626.76 581.77 486.91 384.61 -23.55%
EPS 16.13 151.50 128.70 148.50 141.70 107.40 62.80 -20.26%
DPS 17.50 163.00 178.00 188.00 227.75 111.00 0.00 -
NAPS 0.18 1.73 1.96 2.44 2.10 2.34 3.00 -37.41%
Adjusted Per Share Value based on latest NOSH - 777,523
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 50.84 46.08 41.85 41.04 37.19 31.13 24.59 12.86%
EPS 10.69 10.04 8.53 9.72 9.06 6.87 4.01 17.74%
DPS 11.60 10.80 11.79 12.31 14.56 7.10 0.00 -
NAPS 0.1193 0.1147 0.1299 0.1598 0.1342 0.1496 0.1918 -7.60%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 3.88 2.46 2.20 2.18 2.48 15.20 7.80 -
P/RPS 5.06 0.35 0.35 0.35 0.43 3.12 2.03 16.43%
P/EPS 24.05 1.62 1.71 1.47 1.75 14.15 12.42 11.63%
EY 4.16 61.59 58.50 68.12 57.14 7.07 8.05 -10.41%
DY 4.51 66.26 80.91 86.24 91.83 7.30 0.00 -
P/NAPS 21.56 1.42 1.12 0.89 1.18 6.50 2.60 42.24%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 19/01/12 28/01/11 03/02/10 06/02/09 05/02/08 14/02/07 15/02/06 -
Price 3.88 2.53 2.21 2.10 2.50 15.90 7.85 -
P/RPS 5.06 0.36 0.35 0.34 0.43 3.27 2.04 16.33%
P/EPS 24.05 1.67 1.72 1.41 1.76 14.80 12.50 11.51%
EY 4.16 59.88 58.24 70.71 56.68 6.75 8.00 -10.32%
DY 4.51 64.43 80.54 89.52 91.10 6.98 0.00 -
P/NAPS 21.56 1.46 1.13 0.86 1.19 6.79 2.62 42.06%

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