[CDB] YoY Quarter Result on 31-Dec-2006 [#4]

Stock
[CDB] CELCOMDIGI BERHAD
Announcement Date
14-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 32.48%
YoY- 52.96%
Quarter Report
Latest QR
Upcoming QR
CDB's Result
CDB's Financial Summary
View:
Show?
Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 1,247,612 1,231,685 1,176,670 966,769 827,676 606,337 486,326 16.98%
PBT 336,875 381,817 386,598 293,955 218,634 134,569 81,431 26.67%
Tax -90,395 -99,576 -93,602 -54,400 -62,025 -39,421 -25,367 23.56%
NP 246,480 282,241 292,996 239,555 156,609 95,148 56,064 27.96%
-
NP to SH 246,480 282,241 292,996 239,555 156,609 95,148 56,064 27.96%
-
Tax Rate 26.83% 26.08% 24.21% 18.51% 28.37% 29.29% 31.15% -
Total Cost 1,001,132 949,444 883,674 727,214 671,067 511,189 430,262 15.09%
-
Net Worth 1,523,977 1,897,157 1,573,635 1,757,237 2,247,976 1,723,152 1,375,436 1.72%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 419,871 412,087 443,990 431,799 - - - -
Div Payout % 170.35% 146.01% 151.53% 180.25% - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 1,523,977 1,897,157 1,573,635 1,757,237 2,247,976 1,723,152 1,375,436 1.72%
NOSH 777,539 777,523 749,350 750,956 749,325 749,196 747,520 0.65%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 19.76% 22.92% 24.90% 24.78% 18.92% 15.69% 11.53% -
ROE 16.17% 14.88% 18.62% 13.63% 6.97% 5.52% 4.08% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 160.46 158.41 157.03 128.74 110.46 80.93 65.06 16.22%
EPS 31.70 36.30 39.10 31.90 20.90 12.70 7.50 27.12%
DPS 54.00 53.00 59.25 57.50 0.00 0.00 0.00 -
NAPS 1.96 2.44 2.10 2.34 3.00 2.30 1.84 1.05%
Adjusted Per Share Value based on latest NOSH - 750,956
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 10.63 10.50 10.03 8.24 7.06 5.17 4.15 16.95%
EPS 2.10 2.41 2.50 2.04 1.33 0.81 0.48 27.85%
DPS 3.58 3.51 3.78 3.68 0.00 0.00 0.00 -
NAPS 0.1299 0.1617 0.1341 0.1498 0.1916 0.1469 0.1172 1.72%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 2.20 2.18 2.48 15.20 7.80 6.20 3.60 -
P/RPS 1.37 1.38 1.58 11.81 7.06 7.66 5.53 -20.73%
P/EPS 6.94 6.01 6.34 47.65 37.32 48.82 48.00 -27.53%
EY 14.41 16.65 15.77 2.10 2.68 2.05 2.08 38.02%
DY 24.55 24.31 23.89 3.78 0.00 0.00 0.00 -
P/NAPS 1.12 0.89 1.18 6.50 2.60 2.70 1.96 -8.89%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 03/02/10 06/02/09 05/02/08 14/02/07 15/02/06 14/02/05 12/02/04 -
Price 2.21 2.10 2.50 15.90 7.85 6.10 3.58 -
P/RPS 1.38 1.33 1.59 12.35 7.11 7.54 5.50 -20.56%
P/EPS 6.97 5.79 6.39 49.84 37.56 48.03 47.73 -27.41%
EY 14.34 17.29 15.64 2.01 2.66 2.08 2.09 37.80%
DY 24.43 25.24 23.70 3.62 0.00 0.00 0.00 -
P/NAPS 1.13 0.86 1.19 6.79 2.62 2.65 1.95 -8.68%

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