[CDB] YoY 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- 1.75%

YoY- 24.78%

Quarter Report

CDB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Quarter Result
Revenue	1,335,096	1,204,832	1,193,716	1,057,668	903,690	685,886	533,447	16.51%
YoY %	10.81%	0.93%	12.86%	17.04%	31.76%	28.58%	-	-
Horiz. %	250.28%	225.86%	223.77%	198.27%	169.41%	128.58%	100.00%	-
PBT	377,993	323,940	403,970	344,518	280,610	159,312	95,013	25.86%
YoY %	16.69%	-19.81%	17.26%	22.77%	76.14%	67.67%	-	-
Horiz. %	397.83%	340.94%	425.17%	362.60%	295.34%	167.67%	100.00%	-
Tax	-99,585	-89,473	-105,578	-94,200	-80,006	-45,816	-28,666	23.05%
YoY %	-11.30%	15.25%	-12.08%	-17.74%	-74.62%	-59.83%	-	-
Horiz. %	347.40%	312.12%	368.30%	328.61%	279.10%	159.83%	100.00%	-
NP	278,408	234,467	298,392	250,318	200,604	113,496	66,347	26.98%
YoY %	18.74%	-21.42%	19.21%	24.78%	76.75%	71.06%	-	-
Horiz. %	419.62%	353.40%	449.74%	377.29%	302.36%	171.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	278,408	234,467	298,392	250,318	200,604	113,496	66,347	26.98%
YoY %	18.74%	-21.42%	19.21%	24.78%	76.75%	71.06%	-	-
Horiz. %	419.62%	353.40%	449.74%	377.29%	302.36%	171.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.35%	27.62%	26.14%	27.34%	28.51%	28.76%	30.17%	-
YoY %	-4.60%	5.66%	-4.39%	-4.10%	-0.87%	-4.67%	-	-
Horiz. %	87.34%	91.55%	86.64%	90.62%	94.50%	95.33%	100.00%	-
Total Cost	1,056,688	970,365	895,324	807,350	703,086	572,390	467,100	14.56%
YoY %	8.90%	8.38%	10.90%	14.83%	22.83%	22.54%	-	-
Horiz. %	226.22%	207.74%	191.68%	172.84%	150.52%	122.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,384,263	1,995,298	2,362,589	1,933,593	2,073,659	1,916,654	1,538,044	-1.73%
YoY %	-30.62%	-15.55%	22.19%	-6.75%	8.19%	24.62%	-	-
Horiz. %	90.00%	129.73%	153.61%	125.72%	134.82%	124.62%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Dividend
Div	272,186	380,426	437,232	513,376	401,959	-	-	-
YoY %	-28.45%	-12.99%	-14.83%	27.72%	0.00%	-	-	-
Horiz. %	67.71%	94.64%	108.78%	127.72%	100.00%	-	-	-
Div Payout %	97.77%	162.25%	146.53%	205.09%	200.37%	-	-	-
YoY %	-39.74%	10.73%	-28.55%	2.36%	0.00%	-	-	-
Horiz. %	48.79%	80.98%	73.13%	102.36%	100.00%	-	-	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Equity
Net Worth	1,384,263	1,995,298	2,362,589	1,933,593	2,073,659	1,916,654	1,538,044	-1.73%
YoY %	-30.62%	-15.55%	22.19%	-6.75%	8.19%	24.62%	-	-
Horiz. %	90.00%	129.73%	153.61%	125.72%	134.82%	124.62%	100.00%	-
NOSH	777,675	776,380	767,074	749,455	751,325	751,629	753,943	0.51%
YoY %	0.17%	1.21%	2.35%	-0.25%	-0.04%	-0.31%	-	-
Horiz. %	103.15%	102.98%	101.74%	99.40%	99.65%	99.69%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Ratio Analysis
NP Margin	20.85%	19.46%	25.00%	23.67%	22.20%	16.55%	12.44%	-
YoY %	7.14%	-22.16%	5.62%	6.62%	34.14%	33.04%	-	-
Horiz. %	167.60%	156.43%	200.96%	190.27%	178.46%	133.04%	100.00%	-
ROE	20.11%	11.75%	12.63%	12.95%	9.67%	5.92%	4.31%	-
YoY %	71.15%	-6.97%	-2.47%	33.92%	63.34%	37.35%	-	-
Horiz. %	466.59%	272.62%	293.04%	300.46%	224.36%	137.35%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Per Share
RPS	171.68	155.19	155.62	141.12	120.28	91.25	70.75	15.91%
YoY %	10.63%	-0.28%	10.27%	17.33%	31.81%	28.98%	-	-
Horiz. %	242.66%	219.35%	219.96%	199.46%	170.01%	128.98%	100.00%	-
EPS	35.80	30.20	38.90	33.40	26.70	15.10	8.80	26.33%
YoY %	18.54%	-22.37%	16.47%	25.09%	76.82%	71.59%	-	-
Horiz. %	406.82%	343.18%	442.05%	379.55%	303.41%	171.59%	100.00%	-
DPS	35.00	49.00	57.00	68.50	53.50	0.00	0.00	-
YoY %	-28.57%	-14.04%	-16.79%	28.04%	0.00%	0.00%	-	-
Horiz. %	65.42%	91.59%	106.54%	128.04%	100.00%	-	-	-
NAPS	1.78	2.57	3.08	2.58	2.76	2.55	2.04	-2.24%
YoY %	-30.74%	-16.56%	19.38%	-6.52%	8.24%	25.00%	-	-
Horiz. %	87.25%	125.98%	150.98%	126.47%	135.29%	125.00%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 749,455
RPS	11.38	10.27	10.18	9.02	7.70	5.85	4.55	16.49%
YoY %	10.81%	0.88%	12.86%	17.14%	31.62%	28.57%	-	-
Horiz. %	250.11%	225.71%	223.74%	198.24%	169.23%	128.57%	100.00%	-
EPS	2.37	2.00	2.54	2.13	1.71	0.97	0.57	26.79%
YoY %	18.50%	-21.26%	19.25%	24.56%	76.29%	70.18%	-	-
Horiz. %	415.79%	350.88%	445.61%	373.68%	300.00%	170.18%	100.00%	-
DPS	2.32	3.24	3.73	4.38	3.43	0.00	0.00	-
YoY %	-28.40%	-13.14%	-14.84%	27.70%	0.00%	0.00%	-	-
Horiz. %	67.64%	94.46%	108.75%	127.70%	100.00%	-	-	-
NAPS	0.118	0.1701	0.2014	0.1648	0.1768	0.1634	0.1311	-1.73%
YoY %	-30.63%	-15.54%	22.21%	-6.79%	8.20%	24.64%	-	-
Horiz. %	90.01%	129.75%	153.62%	125.71%	134.86%	124.64%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
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	1.34	1.43	1.54	16.30	9.06	5.59	6.47	-23.07%
YoY %	-6.29%	-7.14%	-90.55%	79.91%	62.08%	-13.60%	-	-
Horiz. %	20.71%	22.10%	23.80%	251.93%	140.03%	86.40%	100.00%	-
P/EPS	6.42	7.35	6.14	68.86	40.82	33.77	52.05	-29.43%
YoY %	-12.65%	19.71%	-91.08%	68.69%	20.88%	-35.12%	-	-
Horiz. %	12.33%	14.12%	11.80%	132.30%	78.42%	64.88%	100.00%	-
EY	15.57	13.60	16.28	1.45	2.45	2.96	1.92	41.71%
YoY %	14.49%	-16.46%	1,022.76%	-40.82%	-17.23%	54.17%	-	-
Horiz. %	810.94%	708.33%	847.92%	75.52%	127.60%	154.17%	100.00%	-
DY	15.22	22.07	23.85	2.98	4.91	0.00	0.00	-
YoY %	-31.04%	-7.46%	700.34%	-39.31%	0.00%	0.00%	-	-
Horiz. %	309.98%	449.49%	485.74%	60.69%	100.00%	-	-	-
P/NAPS	1.29	0.86	0.78	8.91	3.95	2.00	2.25	-8.85%
YoY %	50.00%	10.26%	-91.25%	125.57%	97.50%	-11.11%	-	-
Horiz. %	57.33%	38.22%	34.67%	396.00%	175.56%	88.89%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Announcement Date
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	1.38	1.43	1.52	16.23	9.56	6.14	6.70	-23.14%
YoY %	-3.50%	-5.92%	-90.63%	69.77%	55.70%	-8.36%	-	-
Horiz. %	20.60%	21.34%	22.69%	242.24%	142.69%	91.64%	100.00%	-
P/EPS	6.62	7.35	6.07	68.56	43.07	37.09	53.86	-29.47%
YoY %	-9.93%	21.09%	-91.15%	59.18%	16.12%	-31.14%	-	-
Horiz. %	12.29%	13.65%	11.27%	127.29%	79.97%	68.86%	100.00%	-
EY	15.11	13.60	16.48	1.46	2.32	2.70	1.86	41.76%
YoY %	11.10%	-17.48%	1,028.77%	-37.07%	-14.07%	45.16%	-	-
Horiz. %	812.37%	731.18%	886.02%	78.49%	124.73%	145.16%	100.00%	-
DY	14.77	22.07	24.15	2.99	4.65	0.00	0.00	-
YoY %	-33.08%	-8.61%	707.69%	-35.70%	0.00%	0.00%	-	-
Horiz. %	317.63%	474.62%	519.35%	64.30%	100.00%	-	-	-
P/NAPS	1.33	0.86	0.77	8.88	4.17	2.20	2.32	-8.85%
YoY %	54.65%	11.69%	-91.33%	112.95%	89.55%	-5.17%	-	-
Horiz. %	57.33%	37.07%	33.19%	382.76%	179.74%	94.83%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos