[CDB] YoY Quarter Result on 30-Jun-2016 [#2] | Financial Results | I3investor

[CDB] YoY Quarter Result on 30-Jun-2016 [#2]

Stock

[CDB] CELCOMDIGI BERHAD

Announcement Date

11-Jul-2016

Admission Sponsor

-

Sponsor

-

Financial Year

31-Dec-2016

Quarter

30-Jun-2016 [#2]

Profit Trend

QoQ- 5.4%

YoY- -9.42%

Quarter Report

Digi Bursa Q2 2016.pdf

MDA 2Q16_11 Jul 2016.pdf

CDB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Quarter Result
Revenue	1,548,722	1,618,345	1,552,484	1,655,430	1,723,295	1,746,192	1,653,164	-1.08%
YoY %	-4.30%	4.24%	-6.22%	-3.94%	-1.31%	5.63%	-	-
Horiz. %	93.68%	97.89%	93.91%	100.14%	104.24%	105.63%	100.00%	-
PBT	490,268	516,952	483,210	575,635	626,347	673,946	493,926	-0.12%
YoY %	-5.16%	6.98%	-16.06%	-8.10%	-7.06%	36.45%	-	-
Horiz. %	99.26%	104.66%	97.83%	116.54%	126.81%	136.45%	100.00%	-
Tax	-97,790	-132,613	-124,322	-155,027	-161,990	-175,033	-113,915	-2.51%
YoY %	26.26%	-6.67%	19.81%	4.30%	7.45%	-53.65%	-	-
Horiz. %	85.84%	116.41%	109.14%	136.09%	142.20%	153.65%	100.00%	-
NP	392,478	384,339	358,888	420,608	464,357	498,913	380,011	0.53%
YoY %	2.12%	7.09%	-14.67%	-9.42%	-6.93%	31.29%	-	-
Horiz. %	103.28%	101.14%	94.44%	110.68%	122.20%	131.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	392,478	384,339	358,888	420,608	464,357	498,913	380,011	0.53%
YoY %	2.12%	7.09%	-14.67%	-9.42%	-6.93%	31.29%	-	-
Horiz. %	103.28%	101.14%	94.44%	110.68%	122.20%	131.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.95%	25.65%	25.73%	26.93%	25.86%	25.97%	23.06%	-
YoY %	-22.22%	-0.31%	-4.46%	4.14%	-0.42%	12.62%	-	-
Horiz. %	86.51%	111.23%	111.58%	116.78%	112.14%	112.62%	100.00%	-
Total Cost	1,156,244	1,234,006	1,193,596	1,234,822	1,258,938	1,247,279	1,273,153	-1.59%
YoY %	-6.30%	3.39%	-3.34%	-1.92%	0.93%	-2.03%	-	-
Horiz. %	90.82%	96.93%	93.75%	96.99%	98.88%	97.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	699,750	699,750	544,250	544,250	621,999	621,999	466,499	6.98%
YoY %	0.00%	28.57%	0.00%	-12.50%	0.00%	33.33%	-	-
Horiz. %	150.00%	150.00%	116.67%	116.67%	133.33%	133.33%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Dividend
Div	388,750	380,975	357,649	419,850	458,725	497,600	373,200	0.68%
YoY %	2.04%	6.52%	-14.82%	-8.47%	-7.81%	33.33%	-	-
Horiz. %	104.17%	102.08%	95.83%	112.50%	122.92%	133.33%	100.00%	-
Div Payout %	99.05%	99.12%	99.66%	99.82%	98.79%	99.74%	98.21%	-
YoY %	-0.07%	-0.54%	-0.16%	1.04%	-0.95%	1.56%	-	-
Horiz. %	100.86%	100.93%	101.48%	101.64%	100.59%	101.56%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Equity
Net Worth	699,750	699,750	544,250	544,250	621,999	621,999	466,499	6.98%
YoY %	0.00%	28.57%	0.00%	-12.50%	0.00%	33.33%	-	-
Horiz. %	150.00%	150.00%	116.67%	116.67%	133.33%	133.33%	100.00%	-
NOSH	7,775,000	7,775,000	7,775,000	7,775,000	7,775,000	7,775,000	7,775,000	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Ratio Analysis
NP Margin	25.34%	23.75%	23.12%	25.41%	26.95%	28.57%	22.99%	-
YoY %	6.69%	2.72%	-9.01%	-5.71%	-5.67%	24.27%	-	-
Horiz. %	110.22%	103.31%	100.57%	110.53%	117.22%	124.27%	100.00%	-
ROE	56.09%	54.93%	65.94%	77.28%	74.66%	80.21%	81.46%	-
YoY %	2.11%	-16.70%	-14.67%	3.51%	-6.92%	-1.53%	-	-
Horiz. %	68.86%	67.43%	80.95%	94.87%	91.65%	98.47%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Per Share
RPS	19.92	20.81	19.97	21.29	22.16	22.46	21.26	-1.07%
YoY %	-4.28%	4.21%	-6.20%	-3.93%	-1.34%	5.64%	-	-
Horiz. %	93.70%	97.88%	93.93%	100.14%	104.23%	105.64%	100.00%	-
EPS	5.05	4.94	4.62	5.41	5.97	6.42	4.89	0.53%
YoY %	2.23%	6.93%	-14.60%	-9.38%	-7.01%	31.29%	-	-
Horiz. %	103.27%	101.02%	94.48%	110.63%	122.09%	131.29%	100.00%	-
DPS	5.00	4.90	4.60	5.40	5.90	6.40	4.80	0.68%
YoY %	2.04%	6.52%	-14.81%	-8.47%	-7.81%	33.33%	-	-
Horiz. %	104.17%	102.08%	95.83%	112.50%	122.92%	133.33%	100.00%	-
NAPS	0.09	0.09	0.07	0.07	0.08	0.08	0.06	6.98%
YoY %	0.00%	28.57%	0.00%	-12.50%	0.00%	33.33%	-	-
Horiz. %	150.00%	150.00%	116.67%	116.67%	133.33%	133.33%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Adjusted Per Share Value based on latest NOSH - 7,775,000
RPS	13.20	13.79	13.23	14.11	14.69	14.88	14.09	-1.08%
YoY %	-4.28%	4.23%	-6.24%	-3.95%	-1.28%	5.61%	-	-
Horiz. %	93.68%	97.87%	93.90%	100.14%	104.26%	105.61%	100.00%	-
EPS	3.35	3.28	3.06	3.59	3.96	4.25	3.24	0.55%
YoY %	2.13%	7.19%	-14.76%	-9.34%	-6.82%	31.17%	-	-
Horiz. %	103.40%	101.23%	94.44%	110.80%	122.22%	131.17%	100.00%	-
DPS	3.31	3.25	3.05	3.58	3.91	4.24	3.18	0.66%
YoY %	1.85%	6.56%	-14.80%	-8.44%	-7.78%	33.33%	-	-
Horiz. %	104.09%	102.20%	95.91%	112.58%	122.96%	133.33%	100.00%	-
NAPS	0.0596	0.0596	0.0464	0.0464	0.053	0.053	0.0398	6.95%
YoY %	0.00%	28.45%	0.00%	-12.45%	0.00%	33.17%	-	-
Horiz. %	149.75%	149.75%	116.58%	116.58%	133.17%	133.17%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	-
Price	5.05	4.15	5.00	4.78	5.36	5.73	4.76	-
P/RPS	25.35	19.94	25.04	22.45	24.18	25.51	22.39	2.09%
YoY %	27.13%	-20.37%	11.54%	-7.15%	-5.21%	13.93%	-	-
Horiz. %	113.22%	89.06%	111.84%	100.27%	107.99%	113.93%	100.00%	-
P/EPS	100.04	83.95	108.32	88.36	89.75	89.30	97.39	0.44%
YoY %	19.17%	-22.50%	22.59%	-1.55%	0.50%	-8.31%	-	-
Horiz. %	102.72%	86.20%	111.22%	90.73%	92.16%	91.69%	100.00%	-
EY	1.00	1.19	0.92	1.13	1.11	1.12	1.03	-0.49%
YoY %	-15.97%	29.35%	-18.58%	1.80%	-0.89%	8.74%	-	-
Horiz. %	97.09%	115.53%	89.32%	109.71%	107.77%	108.74%	100.00%	-
DY	0.99	1.18	0.92	1.13	1.10	1.12	1.01	-0.33%
YoY %	-16.10%	28.26%	-18.58%	2.73%	-1.79%	10.89%	-	-
Horiz. %	98.02%	116.83%	91.09%	111.88%	108.91%	110.89%	100.00%	-
P/NAPS	56.11	46.11	71.43	68.29	67.00	71.63	79.33	-5.60%
YoY %	21.69%	-35.45%	4.60%	1.93%	-6.46%	-9.71%	-	-
Horiz. %	70.73%	58.12%	90.04%	86.08%	84.46%	90.29%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Announcement Date
Date	12/07/19	13/07/18	12/07/17	11/07/16	13/07/15	17/07/14	19/07/13	-
Price	5.05	4.16	4.90	4.75	5.53	5.60	4.60	-
P/RPS	25.35	19.99	24.54	22.31	24.95	24.93	21.63	2.67%
YoY %	26.81%	-18.54%	10.00%	-10.58%	0.08%	15.26%	-	-
Horiz. %	117.20%	92.42%	113.45%	103.14%	115.35%	115.26%	100.00%	-
P/EPS	100.04	84.15	106.15	87.80	92.59	87.27	94.12	1.02%
YoY %	18.88%	-20.73%	20.90%	-5.17%	6.10%	-7.28%	-	-
Horiz. %	106.29%	89.41%	112.78%	93.29%	98.37%	92.72%	100.00%	-
EY	1.00	1.19	0.94	1.14	1.08	1.15	1.06	-0.96%
YoY %	-15.97%	26.60%	-17.54%	5.56%	-6.09%	8.49%	-	-
Horiz. %	94.34%	112.26%	88.68%	107.55%	101.89%	108.49%	100.00%	-
DY	0.99	1.18	0.94	1.14	1.07	1.14	1.04	-0.81%
YoY %	-16.10%	25.53%	-17.54%	6.54%	-6.14%	9.62%	-	-
Horiz. %	95.19%	113.46%	90.38%	109.62%	102.88%	109.62%	100.00%	-
P/NAPS	56.11	46.22	70.00	67.86	69.13	70.00	76.67	-5.06%
YoY %	21.40%	-33.97%	3.15%	-1.84%	-1.24%	-8.70%	-	-
Horiz. %	73.18%	60.28%	91.30%	88.51%	90.17%	91.30%	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

Open a Moomoo Account Today and Win an Apple iPad Air*!

Latest Videos

MQ Market Updates - 02 May 2024

MQ Trader

MQ Trading Signals

2024-05-02 16:50:00

TURTLE SYSTEM 20

10 Mins

SELL

2024-05-02 16:50:00

EMA 5

5 Mins

SELL

2024-05-02 16:20:00

VOLUME BREAKOUT

5 Mins

BUY

2024-05-02 16:20:00

TURTLE SYSTEM 20

10 Mins

BUY

2024-05-02 16:00:00

EMA 5

10 Mins

BUY

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

Dark Horse Radar

Tambun (5191) - The Undervalue Gem for Penang Property Stock Gold Rush with ColdEye FongSiling 冷眼

2

博傻理论

杨肃斌，一个仙股的秘密

3

Good Articles to Share

商業間諜原來是這麼玩的！揭秘資本詐騙真相，如何把一家皮包公司，炒到250億歐元市值

4

save malaysia!

KKB polls: Ask Hadi why he sent grandkids to a Chinese school, PAS info chief told

5

save malaysia!

Govt will continue to monitor inflation rate following wage hike for civil servants, says PM

6

KLSE Traders Update and Ideas

Daily Market Update - 2 May 2024 (RANHILL, GHLSYS)

7

M+ Online Research Articles

Mplus Market Pulse - 02 May 2024

8

THE INVESTMENT APPROACH OF CALVIN TAN

MKHOP (5139) What Is Its Current Forward P/E and Intrinsic Value, Calvin Tan

Hot Stocks Today >

1

TASCO BERHAD

1000

2

PERAK TRANSIT BERHAD

348

3

MALAYSIAN PACIFIC INDUSTRIES

325

4

HONG LEONG INDUSTRIES BHD

324

5

YTL POWER INTERNATIONAL BHD

275

6

CAPITAL A BERHAD

236

7

MY E.G. SERVICES BHD

233

8

DAGANG NEXCHANGE BERHAD

192

9

PUBLIC BANK BHD

190

10

YTL CORPORATION BHD

155

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....