[CDB] YoY Quarter Result on 30-Jun-2009 [#2]

Stock

[CDB] CELCOMDIGI BERHAD

Announcement Date

22-Jul-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

30-Jun-2009 [#2]

Profit Trend

QoQ- -14.88%

YoY- -21.42%

Quarter Report

CDB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Quarter Result
Revenue	1,579,721	1,467,998	1,335,096	1,204,832	1,193,716	1,057,668	903,690	9.74%
YoY %	7.61%	9.95%	10.81%	0.93%	12.86%	17.04%	-	-
Horiz. %	174.81%	162.44%	147.74%	133.32%	132.09%	117.04%	100.00%	-
PBT	419,336	325,283	377,993	323,940	403,970	344,518	280,610	6.91%
YoY %	28.91%	-13.94%	16.69%	-19.81%	17.26%	22.77%	-	-
Horiz. %	149.44%	115.92%	134.70%	115.44%	143.96%	122.77%	100.00%	-
Tax	-95,149	-88,965	-99,585	-89,473	-105,578	-94,200	-80,006	2.92%
YoY %	-6.95%	10.66%	-11.30%	15.25%	-12.08%	-17.74%	-	-
Horiz. %	118.93%	111.20%	124.47%	111.83%	131.96%	117.74%	100.00%	-
NP	324,187	236,318	278,408	234,467	298,392	250,318	200,604	8.32%
YoY %	37.18%	-15.12%	18.74%	-21.42%	19.21%	24.78%	-	-
Horiz. %	161.61%	117.80%	138.78%	116.88%	148.75%	124.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	324,187	236,318	278,408	234,467	298,392	250,318	200,604	8.32%
YoY %	37.18%	-15.12%	18.74%	-21.42%	19.21%	24.78%	-	-
Horiz. %	161.61%	117.80%	138.78%	116.88%	148.75%	124.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.69%	27.35%	26.35%	27.62%	26.14%	27.34%	28.51%	-
YoY %	-17.04%	3.80%	-4.60%	5.66%	-4.39%	-4.10%	-	-
Horiz. %	79.59%	95.93%	92.42%	96.88%	91.69%	95.90%	100.00%	-
Total Cost	1,255,534	1,231,680	1,056,688	970,365	895,324	807,350	703,086	10.13%
YoY %	1.94%	16.56%	8.90%	8.38%	10.90%	14.83%	-	-
Horiz. %	178.57%	175.18%	150.29%	138.02%	127.34%	114.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,088,397	1,243,778	1,384,263	1,995,298	2,362,589	1,933,593	2,073,659	-10.17%
YoY %	-12.49%	-10.15%	-30.62%	-15.55%	22.19%	-6.75%	-	-
Horiz. %	52.49%	59.98%	66.75%	96.22%	113.93%	93.25%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Dividend
Div	458,681	233,208	272,186	380,426	437,232	513,376	401,959	2.22%
YoY %	96.68%	-14.32%	-28.45%	-12.99%	-14.83%	27.72%	-	-
Horiz. %	114.11%	58.02%	67.71%	94.64%	108.78%	127.72%	100.00%	-
Div Payout %	141.49%	98.68%	97.77%	162.25%	146.53%	205.09%	200.37%	-
YoY %	43.38%	0.93%	-39.74%	10.73%	-28.55%	2.36%	-	-
Horiz. %	70.61%	49.25%	48.79%	80.98%	73.13%	102.36%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Equity
Net Worth	1,088,397	1,243,778	1,384,263	1,995,298	2,362,589	1,933,593	2,073,659	-10.17%
YoY %	-12.49%	-10.15%	-30.62%	-15.55%	22.19%	-6.75%	-	-
Horiz. %	52.49%	59.98%	66.75%	96.22%	113.93%	93.25%	100.00%	-
NOSH	7,774,268	777,361	777,675	776,380	767,074	749,455	751,325	47.56%
YoY %	900.08%	-0.04%	0.17%	1.21%	2.35%	-0.25%	-	-
Horiz. %	1,034.74%	103.47%	103.51%	103.33%	102.10%	99.75%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Ratio Analysis
NP Margin	20.52%	16.10%	20.85%	19.46%	25.00%	23.67%	22.20%	-
YoY %	27.45%	-22.78%	7.14%	-22.16%	5.62%	6.62%	-	-
Horiz. %	92.43%	72.52%	93.92%	87.66%	112.61%	106.62%	100.00%	-
ROE	29.79%	19.00%	20.11%	11.75%	12.63%	12.95%	9.67%	-
YoY %	56.79%	-5.52%	71.15%	-6.97%	-2.47%	33.92%	-	-
Horiz. %	308.07%	196.48%	207.96%	121.51%	130.61%	133.92%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Per Share
RPS	20.32	188.84	171.68	155.19	155.62	141.12	120.28	-25.62%
YoY %	-89.24%	10.00%	10.63%	-0.28%	10.27%	17.33%	-	-
Horiz. %	16.89%	157.00%	142.73%	129.02%	129.38%	117.33%	100.00%	-
EPS	4.17	30.40	35.80	30.20	38.90	33.40	26.70	-26.59%
YoY %	-86.28%	-15.08%	18.54%	-22.37%	16.47%	25.09%	-	-
Horiz. %	15.62%	113.86%	134.08%	113.11%	145.69%	125.09%	100.00%	-
DPS	5.90	30.00	35.00	49.00	57.00	68.50	53.50	-30.72%
YoY %	-80.33%	-14.29%	-28.57%	-14.04%	-16.79%	28.04%	-	-
Horiz. %	11.03%	56.07%	65.42%	91.59%	106.54%	128.04%	100.00%	-
NAPS	0.14	1.60	1.78	2.57	3.08	2.58	2.76	-39.13%
YoY %	-91.25%	-10.11%	-30.74%	-16.56%	19.38%	-6.52%	-	-
Horiz. %	5.07%	57.97%	64.49%	93.12%	111.59%	93.48%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 776,380
RPS	13.47	12.51	11.38	10.27	10.18	9.02	7.70	9.75%
YoY %	7.67%	9.93%	10.81%	0.88%	12.86%	17.14%	-	-
Horiz. %	174.94%	162.47%	147.79%	133.38%	132.21%	117.14%	100.00%	-
EPS	2.76	2.01	2.37	2.00	2.54	2.13	1.71	8.29%
YoY %	37.31%	-15.19%	18.50%	-21.26%	19.25%	24.56%	-	-
Horiz. %	161.40%	117.54%	138.60%	116.96%	148.54%	124.56%	100.00%	-
DPS	3.91	1.99	2.32	3.24	3.73	4.38	3.43	2.20%
YoY %	96.48%	-14.22%	-28.40%	-13.14%	-14.84%	27.70%	-	-
Horiz. %	113.99%	58.02%	67.64%	94.46%	108.75%	127.70%	100.00%	-
NAPS	0.0928	0.106	0.118	0.1701	0.2014	0.1648	0.1768	-10.17%
YoY %	-12.45%	-10.17%	-30.63%	-15.54%	22.21%	-6.79%	-	-
Horiz. %	52.49%	59.95%	66.74%	96.21%	113.91%	93.21%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	-
Price	4.25	2.90	2.30	2.22	2.39	23.00	10.90	-
P/RPS	20.92	1.54	1.34	1.43	1.54	16.30	9.06	14.95%
YoY %	1,258.44%	14.93%	-6.29%	-7.14%	-90.55%	79.91%	-	-
Horiz. %	230.91%	17.00%	14.79%	15.78%	17.00%	179.91%	100.00%	-
P/EPS	101.92	9.54	6.42	7.35	6.14	68.86	40.82	16.45%
YoY %	968.34%	48.60%	-12.65%	19.71%	-91.08%	68.69%	-	-
Horiz. %	249.68%	23.37%	15.73%	18.01%	15.04%	168.69%	100.00%	-
EY	0.98	10.48	15.57	13.60	16.28	1.45	2.45	-14.15%
YoY %	-90.65%	-32.69%	14.49%	-16.46%	1,022.76%	-40.82%	-	-
Horiz. %	40.00%	427.76%	635.51%	555.10%	664.49%	59.18%	100.00%	-
DY	1.39	10.34	15.22	22.07	23.85	2.98	4.91	-18.95%
YoY %	-86.56%	-32.06%	-31.04%	-7.46%	700.34%	-39.31%	-	-
Horiz. %	28.31%	210.59%	309.98%	449.49%	485.74%	60.69%	100.00%	-
P/NAPS	30.36	1.81	1.29	0.86	0.78	8.91	3.95	40.43%
YoY %	1,577.35%	40.31%	50.00%	10.26%	-91.25%	125.57%	-	-
Horiz. %	768.61%	45.82%	32.66%	21.77%	19.75%	225.57%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	23/07/12	20/07/11	20/07/10	22/07/09	22/07/08	20/07/07	20/07/06	-
Price	4.42	2.98	2.37	2.22	2.36	22.90	11.50	-
P/RPS	21.75	1.58	1.38	1.43	1.52	16.23	9.56	14.66%
YoY %	1,276.58%	14.49%	-3.50%	-5.92%	-90.63%	69.77%	-	-
Horiz. %	227.51%	16.53%	14.44%	14.96%	15.90%	169.77%	100.00%	-
P/EPS	106.00	9.80	6.62	7.35	6.07	68.56	43.07	16.17%
YoY %	981.63%	48.04%	-9.93%	21.09%	-91.15%	59.18%	-	-
Horiz. %	246.11%	22.75%	15.37%	17.07%	14.09%	159.18%	100.00%	-
EY	0.94	10.20	15.11	13.60	16.48	1.46	2.32	-13.96%
YoY %	-90.78%	-32.50%	11.10%	-17.48%	1,028.77%	-37.07%	-	-
Horiz. %	40.52%	439.66%	651.29%	586.21%	710.34%	62.93%	100.00%	-
DY	1.33	10.07	14.77	22.07	24.15	2.99	4.65	-18.81%
YoY %	-86.79%	-31.82%	-33.08%	-8.61%	707.69%	-35.70%	-	-
Horiz. %	28.60%	216.56%	317.63%	474.62%	519.35%	64.30%	100.00%	-
P/NAPS	31.57	1.86	1.33	0.86	0.77	8.88	4.17	40.08%
YoY %	1,597.31%	39.85%	54.65%	11.69%	-91.33%	112.95%	-	-
Horiz. %	757.07%	44.60%	31.89%	20.62%	18.47%	212.95%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 31 May 2024

MQ Trader

MQ Trading Signals

2024-05-31 16:50:00

OBV

10 Mins

SELL

2024-05-31 16:30:00

OBV

30 Mins

SELL

2024-05-31 16:05:00

OBV

5 Mins

SELL

2024-05-31 15:50:00

ADX

10 Mins

SELL

2024-05-31 15:30:00

ADX

5 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

PBBANK

PUBLIC BANK BHD

1000

GENTING

GENTING BHD

383

MPI

MALAYSIAN PACIFIC INDUSTRIES

279

HLIND

HONG LEONG INDUSTRIES BHD

258

NOTION

NOTION VTEC BHD

247

GENM

GENTING MALAYSIA BERHAD

245

YTLPOWR

YTL POWER INTERNATIONAL BHD

230

PTRANS

PERAK TRANSIT BERHAD

224

MYEG

MY E.G. SERVICES BHD

217

JTIASA

JAYA TIASA HOLDINGS BHD

196

Daily Stocks

HSI-CV7

0.135

-0.015

317,584,100

HSI-HUT

0.155

+0.02

189,186,500

MYEG

1.10

+0.04

138,808,200

DSONIC

0.485

-0.03

99,532,900

CIMB

6.84

0.00

76,896,400

MAHSING

1.50

-0.21

74,108,800

EWINT

0.38

-0.035

73,798,000

VELESTO

0.265

-0.01

73,093,900

JCY

0.525

0.00

67,048,800

PBBANK

4.10

+0.02

66,553,000

More active Stocks

CARLSBG

19.80

+0.60

336,200

BAT

8.90

+0.46

346,900

PETDAG

19.80

+0.38

4,532,900

ALLIANZ

22.30

+0.36

23,600

GASMSIA

3.69

+0.20

1,234,900

TIMECOM

5.28

+0.18

2,278,500

HSI-HWP

0.76

+0.18

37,000

BIPORT

6.40

+0.15

300

PANAMY

20.20

+0.14

218,500

PTT

2.30

+0.12

2,198,900

More gainer Stocks

MPI

37.10

-1.64

319,100

KLK

20.86

-0.60

8,941,600

HLFG

17.02

-0.48

602,300

BLDPLNT

10.60

-0.38

4,500

GCB

4.07

-0.23

5,489,200

VITROX

7.58

-0.22

440,200

MAHSING

1.50

-0.21

74,108,800

YTL

3.59

-0.19

57,686,500

ORIENT

6.97

-0.18

1,220,900

YTLPOWR

4.91

-0.16

34,657,400

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More