[CDB] YoY Cumulative Quarter Result on 31-Mar-2016 [#1]

Stock
[CDB] CELCOMDIGI BERHAD
Announcement Date
22-Apr-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -76.83%
YoY- -16.73%
Quarter Report
Latest QR
Upcoming QR
CDB's Result
CDB's Financial Summary
View:
Show?
Cumulative Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 1,508,507 1,634,531 1,574,043 1,652,842 1,791,162 1,717,548 1,647,092 -1.45%
PBT 452,572 515,018 509,762 533,562 626,007 654,537 424,018 1.09%
Tax -111,070 -128,907 -136,649 -134,520 -146,789 -169,378 -95,373 2.57%
NP 341,502 386,111 373,113 399,042 479,218 485,159 328,645 0.64%
-
NP to SH 341,502 386,111 373,113 399,042 479,218 485,159 328,645 0.64%
-
Tax Rate 24.54% 25.03% 26.81% 25.21% 23.45% 25.88% 22.49% -
Total Cost 1,167,005 1,248,420 1,200,930 1,253,800 1,311,944 1,232,389 1,318,447 -2.01%
-
Net Worth 621,999 699,750 544,250 544,250 621,999 621,999 388,750 8.14%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div 334,325 380,975 365,424 396,524 474,274 482,049 295,449 2.08%
Div Payout % 97.90% 98.67% 97.94% 99.37% 98.97% 99.36% 89.90% -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 621,999 699,750 544,250 544,250 621,999 621,999 388,750 8.14%
NOSH 7,775,000 7,775,000 7,775,000 7,775,000 7,775,000 7,775,000 7,775,000 0.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 22.64% 23.62% 23.70% 24.14% 26.75% 28.25% 19.95% -
ROE 54.90% 55.18% 68.56% 73.32% 77.04% 78.00% 84.54% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 19.40 21.02 20.24 21.26 23.04 22.09 21.18 -1.45%
EPS 4.39 4.97 4.80 5.13 6.16 6.24 4.23 0.62%
DPS 4.30 4.90 4.70 5.10 6.10 6.20 3.80 2.08%
NAPS 0.08 0.09 0.07 0.07 0.08 0.08 0.05 8.14%
Adjusted Per Share Value based on latest NOSH - 7,775,000
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 12.86 13.93 13.42 14.09 15.27 14.64 14.04 -1.45%
EPS 2.91 3.29 3.18 3.40 4.08 4.14 2.80 0.64%
DPS 2.85 3.25 3.11 3.38 4.04 4.11 2.52 2.07%
NAPS 0.053 0.0596 0.0464 0.0464 0.053 0.053 0.0331 8.15%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 4.55 4.64 5.13 4.94 6.30 5.39 4.63 -
P/RPS 23.45 22.07 25.34 23.24 27.35 24.40 21.86 1.17%
P/EPS 103.59 93.43 106.90 96.25 102.21 86.38 109.54 -0.92%
EY 0.97 1.07 0.94 1.04 0.98 1.16 0.91 1.06%
DY 0.95 1.06 0.92 1.03 0.97 1.15 0.82 2.48%
P/NAPS 56.88 51.56 73.29 70.57 78.75 67.38 92.60 -7.79%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 22/04/19 13/04/18 28/04/17 22/04/16 27/04/15 25/04/14 23/04/13 -
Price 4.53 4.48 5.14 4.68 6.19 5.35 4.64 -
P/RPS 23.35 21.31 25.39 22.01 26.87 24.22 21.90 1.07%
P/EPS 103.13 90.21 107.11 91.19 100.43 85.74 109.77 -1.03%
EY 0.97 1.11 0.93 1.10 1.00 1.17 0.91 1.06%
DY 0.95 1.09 0.91 1.09 0.99 1.16 0.82 2.48%
P/NAPS 56.63 49.78 73.43 66.86 77.38 66.88 92.80 -7.89%

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