[CDB] YoY Quarter Result on 31-Mar-2020 [#1]

Stock
[CDB] CELCOMDIGI BERHAD
Announcement Date
23-Apr-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -3.19%
YoY- -2.78%
Quarter Report
Latest QR
Upcoming QR
CDB's Result
CDB's Financial Summary
View:
Show?
Quarter Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 3,180,297 1,521,716 1,550,222 1,560,250 1,508,507 1,634,531 1,574,043 12.43%
PBT 460,300 374,384 358,548 435,420 452,572 515,018 509,762 -1.68%
Tax -139,500 -138,235 -93,721 -103,422 -111,070 -128,907 -136,649 0.34%
NP 320,800 236,149 264,827 331,998 341,502 386,111 373,113 -2.48%
-
NP to SH 317,921 236,149 264,827 331,998 341,502 386,111 373,113 -2.63%
-
Tax Rate 30.31% 36.92% 26.14% 23.75% 24.54% 25.03% 26.81% -
Total Cost 2,859,497 1,285,567 1,285,395 1,228,252 1,167,005 1,248,420 1,200,930 15.54%
-
Net Worth 16,306,795 544,250 621,999 621,999 621,999 699,750 544,250 76.19%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div 375,408 225,475 264,350 326,549 334,325 380,975 365,424 0.45%
Div Payout % 118.08% 95.48% 99.82% 98.36% 97.90% 98.67% 97.94% -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 16,306,795 544,250 621,999 621,999 621,999 699,750 544,250 76.19%
NOSH 11,731,507 7,775,000 7,775,000 7,775,000 7,775,000 7,775,000 7,775,000 7.09%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 10.09% 15.52% 17.08% 21.28% 22.64% 23.62% 23.70% -
ROE 1.95% 43.39% 42.58% 53.38% 54.90% 55.18% 68.56% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 27.11 19.57 19.94 20.07 19.40 21.02 20.24 4.98%
EPS 2.71 3.04 3.41 4.27 4.39 4.97 4.80 -9.08%
DPS 3.20 2.90 3.40 4.20 4.30 4.90 4.70 -6.20%
NAPS 1.39 0.07 0.08 0.08 0.08 0.09 0.07 64.52%
Adjusted Per Share Value based on latest NOSH - 7,775,000
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 27.11 12.97 13.21 13.30 12.86 13.93 13.42 12.42%
EPS 2.71 2.01 2.26 2.83 2.91 3.29 3.18 -2.62%
DPS 3.20 1.92 2.25 2.78 2.85 3.25 3.11 0.47%
NAPS 1.39 0.0464 0.053 0.053 0.053 0.0596 0.0464 76.18%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 4.34 3.90 3.64 4.35 4.55 4.64 5.13 -
P/RPS 16.01 19.93 18.26 21.68 23.45 22.07 25.34 -7.36%
P/EPS 160.15 128.40 106.87 101.87 103.59 93.43 106.90 6.96%
EY 0.62 0.78 0.94 0.98 0.97 1.07 0.94 -6.69%
DY 0.74 0.74 0.93 0.97 0.95 1.06 0.92 -3.56%
P/NAPS 3.12 55.71 45.50 54.38 56.88 51.56 73.29 -40.89%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 24/05/23 29/04/22 23/04/21 23/04/20 22/04/19 13/04/18 28/04/17 -
Price 4.44 3.82 4.19 4.50 4.53 4.48 5.14 -
P/RPS 16.38 19.52 21.01 22.42 23.35 21.31 25.39 -7.04%
P/EPS 163.84 125.77 123.01 105.38 103.13 90.21 107.11 7.33%
EY 0.61 0.80 0.81 0.95 0.97 1.11 0.93 -6.78%
DY 0.72 0.76 0.81 0.93 0.95 1.09 0.91 -3.82%
P/NAPS 3.19 54.57 52.38 56.25 56.63 49.78 73.43 -40.69%

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