[CDB] YoY Quarter Result on 30-Sep-2007 [#3]

Stock
[CDB] CELCOMDIGI BERHAD
Announcement Date
19-Oct-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 9.17%
YoY- 51.13%
Quarter Report
Latest QR
Upcoming QR
CDB's Result
CDB's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 1,351,341 1,238,766 1,222,620 1,113,425 920,772 744,867 576,860 15.23%
PBT 390,444 333,181 365,463 375,169 255,304 198,821 113,878 22.78%
Tax -101,130 -89,096 -95,521 -101,890 -74,477 -55,930 -31,358 21.53%
NP 289,314 244,085 269,942 273,279 180,827 142,891 82,520 23.24%
-
NP to SH 289,314 244,085 269,942 273,279 180,827 142,891 82,520 23.24%
-
Tax Rate 25.90% 26.74% 26.14% 27.16% 29.17% 28.13% 27.54% -
Total Cost 1,062,027 994,681 952,678 840,146 739,945 601,976 494,340 13.58%
-
Net Worth 1,399,906 1,857,844 2,224,882 1,831,870 1,965,836 2,049,849 1,620,392 -2.40%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 388,862 583,005 606,786 750,766 - - - -
Div Payout % 134.41% 238.85% 224.78% 274.73% - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 1,399,906 1,857,844 2,224,882 1,831,870 1,965,836 2,049,849 1,620,392 -2.40%
NOSH 777,725 777,340 777,930 750,766 750,319 748,120 750,181 0.60%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 21.41% 19.70% 22.08% 24.54% 19.64% 19.18% 14.31% -
ROE 20.67% 13.14% 12.13% 14.92% 9.20% 6.97% 5.09% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 173.76 159.36 157.16 148.31 122.72 99.57 76.90 14.54%
EPS 37.20 31.40 34.70 36.40 24.10 19.10 11.00 22.50%
DPS 50.00 75.00 78.00 100.00 0.00 0.00 0.00 -
NAPS 1.80 2.39 2.86 2.44 2.62 2.74 2.16 -2.99%
Adjusted Per Share Value based on latest NOSH - 750,766
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 11.52 10.56 10.42 9.49 7.85 6.35 4.92 15.22%
EPS 2.47 2.08 2.30 2.33 1.54 1.22 0.70 23.37%
DPS 3.31 4.97 5.17 6.40 0.00 0.00 0.00 -
NAPS 0.1193 0.1584 0.1897 0.1561 0.1676 0.1747 0.1381 -2.40%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 2.43 2.14 2.24 21.50 12.50 5.80 4.72 -
P/RPS 1.40 1.34 1.43 14.50 10.19 5.83 6.14 -21.82%
P/EPS 6.53 6.82 6.46 59.07 51.87 30.37 42.91 -26.92%
EY 15.31 14.67 15.49 1.69 1.93 3.29 2.33 36.83%
DY 20.58 35.05 34.82 4.65 0.00 0.00 0.00 -
P/NAPS 1.35 0.90 0.78 8.81 4.77 2.12 2.19 -7.74%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 26/10/10 28/10/09 24/10/08 19/10/07 20/10/06 26/10/05 26/10/04 -
Price 2.47 2.15 2.22 23.00 12.30 6.20 4.68 -
P/RPS 1.42 1.35 1.41 15.51 10.02 6.23 6.09 -21.53%
P/EPS 6.64 6.85 6.40 63.19 51.04 32.46 42.55 -26.61%
EY 15.06 14.60 15.63 1.58 1.96 3.08 2.35 36.26%
DY 20.24 34.88 35.14 4.35 0.00 0.00 0.00 -
P/NAPS 1.37 0.90 0.78 9.43 4.69 2.26 2.17 -7.37%

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