[CDB] YoY Quarter Result on 30-Jun-2013 [#2] | Financial Results | I3investor

[CDB] YoY Quarter Result on 30-Jun-2013 [#2]

Stock

[CDB] CELCOMDIGI BERHAD

Announcement Date

19-Jul-2013

Admission Sponsor

-

Sponsor

-

Financial Year

31-Dec-2013

Quarter

30-Jun-2013 [#2]

Profit Trend

QoQ- 15.63%

YoY- 17.22%

Quarter Report

MDA Q213 2013.pdf

DiGi Bursa Q2 2013 ACM.pdf

Press Release Q2 2013-19 July 2013.pdf

CDB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Quarter Result
Revenue	1,655,430	1,723,295	1,746,192	1,653,164	1,579,721	1,467,998	1,335,096	3.64%
YoY %	-3.94%	-1.31%	5.63%	4.65%	7.61%	9.95%	-	-
Horiz. %	123.99%	129.08%	130.79%	123.82%	118.32%	109.95%	100.00%	-
PBT	575,635	626,347	673,946	493,926	419,336	325,283	377,993	7.25%
YoY %	-8.10%	-7.06%	36.45%	17.79%	28.91%	-13.94%	-	-
Horiz. %	152.29%	165.70%	178.30%	130.67%	110.94%	86.06%	100.00%	-
Tax	-155,027	-161,990	-175,033	-113,915	-95,149	-88,965	-99,585	7.64%
YoY %	4.30%	7.45%	-53.65%	-19.72%	-6.95%	10.66%	-	-
Horiz. %	155.67%	162.67%	175.76%	114.39%	95.55%	89.34%	100.00%	-
NP	420,608	464,357	498,913	380,011	324,187	236,318	278,408	7.11%
YoY %	-9.42%	-6.93%	31.29%	17.22%	37.18%	-15.12%	-	-
Horiz. %	151.08%	166.79%	179.20%	136.49%	116.44%	84.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	420,608	464,357	498,913	380,011	324,187	236,318	278,408	7.11%
YoY %	-9.42%	-6.93%	31.29%	17.22%	37.18%	-15.12%	-	-
Horiz. %	151.08%	166.79%	179.20%	136.49%	116.44%	84.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.93%	25.86%	25.97%	23.06%	22.69%	27.35%	26.35%	-
YoY %	4.14%	-0.42%	12.62%	1.63%	-17.04%	3.80%	-	-
Horiz. %	102.20%	98.14%	98.56%	87.51%	86.11%	103.80%	100.00%	-
Total Cost	1,234,822	1,258,938	1,247,279	1,273,153	1,255,534	1,231,680	1,056,688	2.62%
YoY %	-1.92%	0.93%	-2.03%	1.40%	1.94%	16.56%	-	-
Horiz. %	116.86%	119.14%	118.04%	120.49%	118.82%	116.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	544,250	621,999	621,999	466,499	1,088,397	1,243,778	1,384,263	-14.39%
YoY %	-12.50%	0.00%	33.33%	-57.14%	-12.49%	-10.15%	-	-
Horiz. %	39.32%	44.93%	44.93%	33.70%	78.63%	89.85%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Dividend
Div	419,850	458,725	497,600	373,200	458,681	233,208	272,186	7.48%
YoY %	-8.47%	-7.81%	33.33%	-18.64%	96.68%	-14.32%	-	-
Horiz. %	154.25%	168.53%	182.82%	137.11%	168.52%	85.68%	100.00%	-
Div Payout %	99.82%	98.79%	99.74%	98.21%	141.49%	98.68%	97.77%	-
YoY %	1.04%	-0.95%	1.56%	-30.59%	43.38%	0.93%	-	-
Horiz. %	102.10%	101.04%	102.01%	100.45%	144.72%	100.93%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Equity
Net Worth	544,250	621,999	621,999	466,499	1,088,397	1,243,778	1,384,263	-14.39%
YoY %	-12.50%	0.00%	33.33%	-57.14%	-12.49%	-10.15%	-	-
Horiz. %	39.32%	44.93%	44.93%	33.70%	78.63%	89.85%	100.00%	-
NOSH	7,775,000	7,775,000	7,775,000	7,775,000	7,774,268	777,361	777,675	46.72%
YoY %	0.00%	0.00%	0.00%	0.01%	900.08%	-0.04%	-	-
Horiz. %	999.77%	999.77%	999.77%	999.77%	999.68%	99.96%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Ratio Analysis
NP Margin	25.41%	26.95%	28.57%	22.99%	20.52%	16.10%	20.85%	-
YoY %	-5.71%	-5.67%	24.27%	12.04%	27.45%	-22.78%	-	-
Horiz. %	121.87%	129.26%	137.03%	110.26%	98.42%	77.22%	100.00%	-
ROE	77.28%	74.66%	80.21%	81.46%	29.79%	19.00%	20.11%	-
YoY %	3.51%	-6.92%	-1.53%	173.45%	56.79%	-5.52%	-	-
Horiz. %	384.29%	371.26%	398.86%	405.07%	148.14%	94.48%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Per Share
RPS	21.29	22.16	22.46	21.26	20.32	188.84	171.68	-29.36%
YoY %	-3.93%	-1.34%	5.64%	4.63%	-89.24%	10.00%	-	-
Horiz. %	12.40%	12.91%	13.08%	12.38%	11.84%	110.00%	100.00%	-
EPS	5.41	5.97	6.42	4.89	4.17	30.40	35.80	-26.99%
YoY %	-9.38%	-7.01%	31.29%	17.27%	-86.28%	-15.08%	-	-
Horiz. %	15.11%	16.68%	17.93%	13.66%	11.65%	84.92%	100.00%	-
DPS	5.40	5.90	6.40	4.80	5.90	30.00	35.00	-26.74%
YoY %	-8.47%	-7.81%	33.33%	-18.64%	-80.33%	-14.29%	-	-
Horiz. %	15.43%	16.86%	18.29%	13.71%	16.86%	85.71%	100.00%	-
NAPS	0.07	0.08	0.08	0.06	0.14	1.60	1.78	-41.65%
YoY %	-12.50%	0.00%	33.33%	-57.14%	-91.25%	-10.11%	-	-
Horiz. %	3.93%	4.49%	4.49%	3.37%	7.87%	89.89%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Adjusted Per Share Value based on latest NOSH - 7,775,000
RPS	14.11	14.69	14.88	14.09	13.47	12.51	11.38	3.64%
YoY %	-3.95%	-1.28%	5.61%	4.60%	7.67%	9.93%	-	-
Horiz. %	123.99%	129.09%	130.76%	123.81%	118.37%	109.93%	100.00%	-
EPS	3.59	3.96	4.25	3.24	2.76	2.01	2.37	7.15%
YoY %	-9.34%	-6.82%	31.17%	17.39%	37.31%	-15.19%	-	-
Horiz. %	151.48%	167.09%	179.32%	136.71%	116.46%	84.81%	100.00%	-
DPS	3.58	3.91	4.24	3.18	3.91	1.99	2.32	7.49%
YoY %	-8.44%	-7.78%	33.33%	-18.67%	96.48%	-14.22%	-	-
Horiz. %	154.31%	168.53%	182.76%	137.07%	168.53%	85.78%	100.00%	-
NAPS	0.0464	0.053	0.053	0.0398	0.0928	0.106	0.118	-14.39%
YoY %	-12.45%	0.00%	33.17%	-57.11%	-12.45%	-10.17%	-	-
Horiz. %	39.32%	44.92%	44.92%	33.73%	78.64%	89.83%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	-
Price	4.78	5.36	5.73	4.76	4.25	2.90	2.30	-
P/RPS	22.45	24.18	25.51	22.39	20.92	1.54	1.34	59.89%
YoY %	-7.15%	-5.21%	13.93%	7.03%	1,258.44%	14.93%	-	-
Horiz. %	1,675.37%	1,804.48%	1,903.73%	1,670.90%	1,561.19%	114.93%	100.00%	-
P/EPS	88.36	89.75	89.30	97.39	101.92	9.54	6.42	54.74%
YoY %	-1.55%	0.50%	-8.31%	-4.44%	968.34%	48.60%	-	-
Horiz. %	1,376.32%	1,397.98%	1,390.97%	1,516.98%	1,587.54%	148.60%	100.00%	-
EY	1.13	1.11	1.12	1.03	0.98	10.48	15.57	-35.38%
YoY %	1.80%	-0.89%	8.74%	5.10%	-90.65%	-32.69%	-	-
Horiz. %	7.26%	7.13%	7.19%	6.62%	6.29%	67.31%	100.00%	-
DY	1.13	1.10	1.12	1.01	1.39	10.34	15.22	-35.14%
YoY %	2.73%	-1.79%	10.89%	-27.34%	-86.56%	-32.06%	-	-
Horiz. %	7.42%	7.23%	7.36%	6.64%	9.13%	67.94%	100.00%	-
P/NAPS	68.29	67.00	71.63	79.33	30.36	1.81	1.29	93.65%
YoY %	1.93%	-6.46%	-9.71%	161.30%	1,577.35%	40.31%	-	-
Horiz. %	5,293.80%	5,193.80%	5,552.71%	6,149.61%	2,353.49%	140.31%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Announcement Date
Date	11/07/16	13/07/15	17/07/14	19/07/13	23/07/12	20/07/11	20/07/10	-
Price	4.75	5.53	5.60	4.60	4.42	2.98	2.37	-
P/RPS	22.31	24.95	24.93	21.63	21.75	1.58	1.38	58.94%
YoY %	-10.58%	0.08%	15.26%	-0.55%	1,276.58%	14.49%	-	-
Horiz. %	1,616.67%	1,807.97%	1,806.52%	1,567.39%	1,576.09%	114.49%	100.00%	-
P/EPS	87.80	92.59	87.27	94.12	106.00	9.80	6.62	53.79%
YoY %	-5.17%	6.10%	-7.28%	-11.21%	981.63%	48.04%	-	-
Horiz. %	1,326.28%	1,398.64%	1,318.28%	1,421.75%	1,601.21%	148.04%	100.00%	-
EY	1.14	1.08	1.15	1.06	0.94	10.20	15.11	-34.97%
YoY %	5.56%	-6.09%	8.49%	12.77%	-90.78%	-32.50%	-	-
Horiz. %	7.54%	7.15%	7.61%	7.02%	6.22%	67.50%	100.00%	-
DY	1.14	1.07	1.14	1.04	1.33	10.07	14.77	-34.72%
YoY %	6.54%	-6.14%	9.62%	-21.80%	-86.79%	-31.82%	-	-
Horiz. %	7.72%	7.24%	7.72%	7.04%	9.00%	68.18%	100.00%	-
P/NAPS	67.86	69.13	70.00	76.67	31.57	1.86	1.33	92.47%
YoY %	-1.84%	-1.24%	-8.70%	142.86%	1,597.31%	39.85%	-	-
Horiz. %	5,102.26%	5,197.74%	5,263.16%	5,764.66%	2,373.68%	139.85%	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

Post a Comment

Featured Posts

Moomoo MY

Get Your NVDA Share by Opening a Moomoo Account*!

Latest Videos

MQ Market Updates - 08 May 2024

MQ Trader

MQ Trading Signals

2024-05-08 16:50:00

ADX

5 Mins

BUY

2024-05-08 16:30:00

EMA 5

30 Mins

BUY

2024-05-08 16:20:00

EMA 5

5 Mins

SELL

2024-05-08 16:20:00

EMA 5

10 Mins

SELL

2024-05-08 16:15:00

ADX

5 Mins

SELL

More Trading Signals

Apps

Send individual or group chats with anyone on i3investor

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

Online learning and teaching marketplace

Top Articles

1

save malaysia!

Impending huge public sector pay hike gets economists thinking about where the money is coming from

2

Follow Kim's Stockwatch!

THIS STOCK READY TO SKYROCKET!!! - THE POWER & WATER SUPPLY SERVICES

3

Mercury Securities Research

Feytech Holdings Bhd - Accelerating Growth

4

AmInvest Research Reports

TRANSPORTATION & LOGISTICS - Our View on of Air Asia’s Restructuring

5

Follow Kim's Stockwatch!

THIS ANOTHER GEMS READY TO SKYROCKET!!! - MAJOR DEVELOPER IN PENANG

6

BFM Podcast

The Malaysia Equity Rally Still Has Legs

7

save malaysia!

DarSa Fried Chicken in catch-22 situation as netizens unconvinced by its “Type C” racial slur apology

8

博傻理论

马股双熊，一个不能说的秘密

Hot Stocks Today >

1

TASCO BERHAD

1000

2

MY E.G. SERVICES BHD

410

3

PERAK TRANSIT BERHAD

352

4

MALAYSIAN PACIFIC INDUSTRIES

347

5

HONG LEONG INDUSTRIES BHD

343

6

YTL POWER INTERNATIONAL BHD

297

7

PUBLIC BANK BHD

238

8

CAPITAL A BERHAD

233

9

SAPURA ENERGY BERHAD

208

10

TOP GLOVE CORPORATION BHD

203

Daily Stocks

0.005

0.00

73,200

0.005

0.00

73,200

0.005

0.00

73,200

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.08

-0.12

58,800

SIMEPROP-C24

0.165

-0.025

50,000

KUAISHO-C15

0.07

-0.02

30,000

KUAISHO-C15

0.07

-0.02

30,000

More active Stocks

0.005

0.00

73,200

0.005

0.00

73,200

0.005

0.00

73,200

0.125

0.00

0

KUAISHO-C12

0.175

0.00

0

KUAISHO-C11

0.04

0.00

0

0.195

0.00

0

0.005

0.00

0

0.06

0.00

0

0.085

0.00

0

More gainer Stocks

KUAISHO-C17

0.08

-0.12

58,800

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C16

0.01

-0.035

10,000

KUAISHO-C16

0.01

-0.035

10,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

1

2

TA

3

Affin Hwang

4

Rakuten Trade

5

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....