[CDB] YoY Quarter Result on 30-Sep-2009 [#3]

Stock
[CDB] CELCOMDIGI BERHAD
Announcement Date
28-Oct-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 4.1%
YoY- -9.58%
Quarter Report
Latest QR
Upcoming QR
CDB's Result
CDB's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 1,582,518 1,519,970 1,351,341 1,238,766 1,222,620 1,113,425 920,772 9.43%
PBT 406,094 398,506 390,444 333,181 365,463 375,169 255,304 8.03%
Tax -90,724 -106,061 -101,130 -89,096 -95,521 -101,890 -74,477 3.34%
NP 315,370 292,445 289,314 244,085 269,942 273,279 180,827 9.70%
-
NP to SH 315,370 292,445 289,314 244,085 269,942 273,279 180,827 9.70%
-
Tax Rate 22.34% 26.61% 25.90% 26.74% 26.14% 27.16% 29.17% -
Total Cost 1,267,148 1,227,525 1,062,027 994,681 952,678 840,146 739,945 9.37%
-
Net Worth 932,999 1,306,669 1,399,906 1,857,844 2,224,882 1,831,870 1,965,836 -11.67%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 933,000 287,778 388,862 583,005 606,786 750,766 - -
Div Payout % 295.84% 98.40% 134.41% 238.85% 224.78% 274.73% - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 932,999 1,306,669 1,399,906 1,857,844 2,224,882 1,831,870 1,965,836 -11.67%
NOSH 7,775,000 777,779 777,725 777,340 777,930 750,766 750,319 47.60%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 19.93% 19.24% 21.41% 19.70% 22.08% 24.54% 19.64% -
ROE 33.80% 22.38% 20.67% 13.14% 12.13% 14.92% 9.20% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 20.35 195.42 173.76 159.36 157.16 148.31 122.72 -25.85%
EPS 4.06 37.60 37.20 31.40 34.70 36.40 24.10 -25.66%
DPS 12.00 37.00 50.00 75.00 78.00 100.00 0.00 -
NAPS 0.12 1.68 1.80 2.39 2.86 2.44 2.62 -40.15%
Adjusted Per Share Value based on latest NOSH - 777,340
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 13.49 12.96 11.52 10.56 10.42 9.49 7.85 9.43%
EPS 2.69 2.49 2.47 2.08 2.30 2.33 1.54 9.73%
DPS 7.95 2.45 3.31 4.97 5.17 6.40 0.00 -
NAPS 0.0795 0.1114 0.1193 0.1584 0.1897 0.1561 0.1676 -11.67%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 5.28 3.04 2.43 2.14 2.24 21.50 12.50 -
P/RPS 25.94 1.56 1.40 1.34 1.43 14.50 10.19 16.83%
P/EPS 130.17 8.09 6.53 6.82 6.46 59.07 51.87 16.55%
EY 0.77 12.37 15.31 14.67 15.49 1.69 1.93 -14.18%
DY 2.27 12.17 20.58 35.05 34.82 4.65 0.00 -
P/NAPS 44.00 1.81 1.35 0.90 0.78 8.81 4.77 44.76%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 23/10/12 24/10/11 26/10/10 28/10/09 24/10/08 19/10/07 20/10/06 -
Price 5.48 3.16 2.47 2.15 2.22 23.00 12.30 -
P/RPS 26.92 1.62 1.42 1.35 1.41 15.51 10.02 17.88%
P/EPS 135.10 8.40 6.64 6.85 6.40 63.19 51.04 17.59%
EY 0.74 11.90 15.06 14.60 15.63 1.58 1.96 -14.97%
DY 2.19 11.71 20.24 34.88 35.14 4.35 0.00 -
P/NAPS 45.67 1.88 1.37 0.90 0.78 9.43 4.69 46.08%

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