[CDB] YoY Quarter Result on 30-Sep-2012 [#3] | Financial Results | I3investor

[CDB] YoY Quarter Result on 30-Sep-2012 [#3]

Stock

[CDB] CELCOMDIGI BERHAD

Announcement Date

23-Oct-2012

Admission Sponsor

-

Sponsor

-

Financial Year

31-Dec-2012

Quarter

30-Sep-2012 [#3]

Profit Trend

QoQ- -2.72%

YoY- 7.84%

Quarter Report

DiGi Bursa Q3 2012.pdf

Press Release - 23 October 2012.pdf

MDA Q312 2012.pdf

CDB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Quarter Result
Revenue	1,674,673	1,756,145	1,699,726	1,582,518	1,519,970	1,351,341	1,238,766	5.15%
YoY %	-4.64%	3.32%	7.41%	4.12%	12.48%	9.09%	-	-
Horiz. %	135.19%	141.77%	137.21%	127.75%	122.70%	109.09%	100.00%	-
PBT	537,035	656,525	538,899	406,094	398,506	390,444	333,181	8.27%
YoY %	-18.20%	21.83%	32.70%	1.90%	2.06%	17.19%	-	-
Horiz. %	161.18%	197.05%	161.74%	121.88%	119.61%	117.19%	100.00%	-
Tax	-140,420	-169,606	-90,194	-90,724	-106,061	-101,130	-89,096	7.87%
YoY %	17.21%	-88.05%	0.58%	14.46%	-4.88%	-13.51%	-	-
Horiz. %	157.61%	190.36%	101.23%	101.83%	119.04%	113.51%	100.00%	-
NP	396,615	486,919	448,705	315,370	292,445	289,314	244,085	8.42%
YoY %	-18.55%	8.52%	42.28%	7.84%	1.08%	18.53%	-	-
Horiz. %	162.49%	199.49%	183.83%	129.20%	119.81%	118.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	396,615	486,919	448,705	315,370	292,445	289,314	244,085	8.42%
YoY %	-18.55%	8.52%	42.28%	7.84%	1.08%	18.53%	-	-
Horiz. %	162.49%	199.49%	183.83%	129.20%	119.81%	118.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.15%	25.83%	16.74%	22.34%	26.61%	25.90%	26.74%	-
YoY %	1.24%	54.30%	-25.07%	-16.05%	2.74%	-3.14%	-	-
Horiz. %	97.79%	96.60%	62.60%	83.55%	99.51%	96.86%	100.00%	-
Total Cost	1,278,058	1,269,226	1,251,021	1,267,148	1,227,525	1,062,027	994,681	4.26%
YoY %	0.70%	1.46%	-1.27%	3.23%	15.58%	6.77%	-	-
Horiz. %	128.49%	127.60%	125.77%	127.39%	123.41%	106.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	544,250	621,999	544,250	932,999	1,306,669	1,399,906	1,857,844	-18.49%
YoY %	-12.50%	14.29%	-41.67%	-28.60%	-6.66%	-24.65%	-	-
Horiz. %	29.29%	33.48%	29.29%	50.22%	70.33%	75.35%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Dividend
Div	396,524	482,049	443,174	933,000	287,778	388,862	583,005	-6.21%
YoY %	-17.74%	8.77%	-52.50%	224.21%	-25.99%	-33.30%	-	-
Horiz. %	68.01%	82.68%	76.02%	160.03%	49.36%	66.70%	100.00%	-
Div Payout %	99.98%	99.00%	98.77%	295.84%	98.40%	134.41%	238.85%	-
YoY %	0.99%	0.23%	-66.61%	200.65%	-26.79%	-43.73%	-	-
Horiz. %	41.86%	41.45%	41.35%	123.86%	41.20%	56.27%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Equity
Net Worth	544,250	621,999	544,250	932,999	1,306,669	1,399,906	1,857,844	-18.49%
YoY %	-12.50%	14.29%	-41.67%	-28.60%	-6.66%	-24.65%	-	-
Horiz. %	29.29%	33.48%	29.29%	50.22%	70.33%	75.35%	100.00%	-
NOSH	7,775,000	7,775,000	7,775,000	7,775,000	777,779	777,725	777,340	46.75%
YoY %	0.00%	0.00%	0.00%	899.64%	0.01%	0.05%	-	-
Horiz. %	1,000.21%	1,000.21%	1,000.21%	1,000.21%	100.06%	100.05%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Ratio Analysis
NP Margin	23.68%	27.73%	26.40%	19.93%	19.24%	21.41%	19.70%	-
YoY %	-14.61%	5.04%	32.46%	3.59%	-10.14%	8.68%	-	-
Horiz. %	120.20%	140.76%	134.01%	101.17%	97.66%	108.68%	100.00%	-
ROE	72.87%	78.28%	82.44%	33.80%	22.38%	20.67%	13.14%	-
YoY %	-6.91%	-5.05%	143.91%	51.03%	8.27%	57.31%	-	-
Horiz. %	554.57%	595.74%	627.40%	257.23%	170.32%	157.31%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Per Share
RPS	21.54	22.59	21.86	20.35	195.42	173.76	159.36	-28.35%
YoY %	-4.65%	3.34%	7.42%	-89.59%	12.47%	9.04%	-	-
Horiz. %	13.52%	14.18%	13.72%	12.77%	122.63%	109.04%	100.00%	-
EPS	5.10	6.26	5.77	4.06	37.60	37.20	31.40	-26.12%
YoY %	-18.53%	8.49%	42.12%	-89.20%	1.08%	18.47%	-	-
Horiz. %	16.24%	19.94%	18.38%	12.93%	119.75%	118.47%	100.00%	-
DPS	5.10	6.20	5.70	12.00	37.00	50.00	75.00	-36.09%
YoY %	-17.74%	8.77%	-52.50%	-67.57%	-26.00%	-33.33%	-	-
Horiz. %	6.80%	8.27%	7.60%	16.00%	49.33%	66.67%	100.00%	-
NAPS	0.07	0.08	0.07	0.12	1.68	1.80	2.39	-44.46%
YoY %	-12.50%	14.29%	-41.67%	-92.86%	-6.67%	-24.69%	-	-
Horiz. %	2.93%	3.35%	2.93%	5.02%	70.29%	75.31%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Adjusted Per Share Value based on latest NOSH - 7,775,000
RPS	14.28	14.97	14.49	13.49	12.96	11.52	10.56	5.15%
YoY %	-4.61%	3.31%	7.41%	4.09%	12.50%	9.09%	-	-
Horiz. %	135.23%	141.76%	137.22%	127.75%	122.73%	109.09%	100.00%	-
EPS	3.38	4.15	3.82	2.69	2.49	2.47	2.08	8.42%
YoY %	-18.55%	8.64%	42.01%	8.03%	0.81%	18.75%	-	-
Horiz. %	162.50%	199.52%	183.65%	129.33%	119.71%	118.75%	100.00%	-
DPS	3.38	4.11	3.78	7.95	2.45	3.31	4.97	-6.22%
YoY %	-17.76%	8.73%	-52.45%	224.49%	-25.98%	-33.40%	-	-
Horiz. %	68.01%	82.70%	76.06%	159.96%	49.30%	66.60%	100.00%	-
NAPS	0.0464	0.053	0.0464	0.0795	0.1114	0.1193	0.1584	-18.49%
YoY %	-12.45%	14.22%	-41.64%	-28.64%	-6.62%	-24.68%	-	-
Horiz. %	29.29%	33.46%	29.29%	50.19%	70.33%	75.32%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/15	30/09/14	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	-
Price	5.55	5.85	4.86	5.28	3.04	2.43	2.14	-
P/RPS	25.77	25.90	22.23	25.94	1.56	1.40	1.34	63.64%
YoY %	-0.50%	16.51%	-14.30%	1,562.82%	11.43%	4.48%	-	-
Horiz. %	1,923.13%	1,932.84%	1,658.96%	1,935.82%	116.42%	104.48%	100.00%	-
P/EPS	108.80	93.41	84.21	130.17	8.09	6.53	6.82	58.62%
YoY %	16.48%	10.93%	-35.31%	1,509.02%	23.89%	-4.25%	-	-
Horiz. %	1,595.31%	1,369.65%	1,234.75%	1,908.65%	118.62%	95.75%	100.00%	-
EY	0.92	1.07	1.19	0.77	12.37	15.31	14.67	-36.95%
YoY %	-14.02%	-10.08%	54.55%	-93.78%	-19.20%	4.36%	-	-
Horiz. %	6.27%	7.29%	8.11%	5.25%	84.32%	104.36%	100.00%	-
DY	0.92	1.06	1.17	2.27	12.17	20.58	35.05	-45.46%
YoY %	-13.21%	-9.40%	-48.46%	-81.35%	-40.86%	-41.28%	-	-
Horiz. %	2.62%	3.02%	3.34%	6.48%	34.72%	58.72%	100.00%	-
P/NAPS	79.29	73.13	69.43	44.00	1.81	1.35	0.90	110.86%
YoY %	8.42%	5.33%	57.80%	2,330.94%	34.07%	50.00%	-	-
Horiz. %	8,810.00%	8,125.56%	7,714.44%	4,888.89%	201.11%	150.00%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Price Multiplier on Announcement Date
Date	26/10/15	20/10/14	28/10/13	23/10/12	24/10/11	26/10/10	28/10/09	-
Price	5.53	5.93	4.93	5.48	3.16	2.47	2.15	-
P/RPS	25.67	26.25	22.55	26.92	1.62	1.42	1.35	63.33%
YoY %	-2.21%	16.41%	-16.23%	1,561.73%	14.08%	5.19%	-	-
Horiz. %	1,901.48%	1,944.44%	1,670.37%	1,994.07%	120.00%	105.19%	100.00%	-
P/EPS	108.41	94.69	85.43	135.10	8.40	6.64	6.85	58.41%
YoY %	14.49%	10.84%	-36.77%	1,508.33%	26.51%	-3.07%	-	-
Horiz. %	1,582.63%	1,382.34%	1,247.15%	1,972.26%	122.63%	96.93%	100.00%	-
EY	0.92	1.06	1.17	0.74	11.90	15.06	14.60	-36.90%
YoY %	-13.21%	-9.40%	58.11%	-93.78%	-20.98%	3.15%	-	-
Horiz. %	6.30%	7.26%	8.01%	5.07%	81.51%	103.15%	100.00%	-
DY	0.92	1.05	1.16	2.19	11.71	20.24	34.88	-45.42%
YoY %	-12.38%	-9.48%	-47.03%	-81.30%	-42.14%	-41.97%	-	-
Horiz. %	2.64%	3.01%	3.33%	6.28%	33.57%	58.03%	100.00%	-
P/NAPS	79.00	74.13	70.43	45.67	1.88	1.37	0.90	110.74%
YoY %	6.57%	5.25%	54.22%	2,329.26%	37.23%	52.22%	-	-
Horiz. %	8,777.78%	8,236.67%	7,825.56%	5,074.44%	208.89%	152.22%	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

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 14 May 2024

MQ Trader

MQ Trading Signals

2024-05-14 16:35:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-05-14 16:30:00

TURTLE SYSTEM 20

10 Mins

SELL

2024-05-14 16:10:00

TURTLE SYSTEM 20

10 Mins

BUY

2024-05-14 15:30:00

ADX

10 Mins

BUY

2024-05-14 15:00:00

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

Koon Yew Yin's Blog

Sendai is under priced - Koon Yew Yin

2

save malaysia!

Questions about PN's 'value proposition' after by-election loss

3

save malaysia!

C4 Centre: Azam Baki’s reappointment highlights govt’s continued failure at institutional reform

4

save malaysia!

Small-mid caps: Poised for a higher high?

5

Good Articles to Share

Japan's Lost Decade - An Economic Disaster [Documentary]

6

RHB Investment Research Reports

Real Estate - JS-SEZ: The New Chapter of Iskandar Malaysia

7

save malaysia!

Sunway will be eligible for inclusion as KLCI component stock at AMMB's expense, says RHB IB

8

save malaysia!

‘Don't let DAP become MCA 2.0’

Hot Stocks Today >

1

TASCO BERHAD

1000

2

MALAYSIAN PACIFIC INDUSTRIES

473

3

PERAK TRANSIT BERHAD

471

4

YTL POWER INTERNATIONAL BHD

454

5

HONG LEONG INDUSTRIES BHD

452

6

GENTING BHD

405

7

EVERSENDAI CORPORATION BERHAD

362

8

YTL CORPORATION BHD

290

9

GENTING MALAYSIA BERHAD

286

10

MY E.G. SERVICES BHD

252

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

0.005

0.00

0

0.06

0.00

0

0.085

0.00

0

0.005

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....