[CDB] YoY TTM Result on 30-Jun-2006 [#2]

Stock
[CDB] CELCOMDIGI BERHAD
Announcement Date
20-Jul-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 14.57%
YoY- 96.14%
Quarter Report
Latest QR
Upcoming QR
CDB's Result
CDB's Financial Summary
View:
Show?
TTM Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 4,877,492 4,650,265 3,960,081 3,337,538 2,494,978 1,971,029 1,485,163 21.89%
PBT 1,443,679 1,561,383 1,232,806 955,335 492,543 322,838 121,795 50.94%
Tax -381,590 -406,576 -316,104 -270,564 -143,419 -93,887 -40,035 45.56%
NP 1,062,089 1,154,807 916,702 684,771 349,124 228,951 81,760 53.26%
-
NP to SH 1,062,089 1,154,807 916,702 684,771 349,124 228,951 81,760 53.26%
-
Tax Rate 26.43% 26.04% 25.64% 28.32% 29.12% 29.08% 32.87% -
Total Cost 3,815,403 3,495,458 3,043,379 2,652,767 2,145,854 1,742,078 1,403,403 18.12%
-
Net Worth 1,995,298 2,362,589 1,933,593 2,073,659 1,916,654 1,538,044 1,271,578 7.79%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 1,399,300 1,631,989 945,176 401,959 - - - -
Div Payout % 131.75% 141.32% 103.11% 58.70% - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 1,995,298 2,362,589 1,933,593 2,073,659 1,916,654 1,538,044 1,271,578 7.79%
NOSH 776,380 767,074 749,455 751,325 751,629 753,943 743,612 0.72%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 21.78% 24.83% 23.15% 20.52% 13.99% 11.62% 5.51% -
ROE 53.23% 48.88% 47.41% 33.02% 18.22% 14.89% 6.43% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 628.23 606.23 528.39 444.22 331.94 261.43 199.72 21.02%
EPS 136.80 150.55 122.32 91.14 46.45 30.37 10.99 52.17%
DPS 180.00 212.75 126.00 53.50 0.00 0.00 0.00 -
NAPS 2.57 3.08 2.58 2.76 2.55 2.04 1.71 7.01%
Adjusted Per Share Value based on latest NOSH - 751,325
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 41.58 39.64 33.76 28.45 21.27 16.80 12.66 21.89%
EPS 9.05 9.84 7.81 5.84 2.98 1.95 0.70 53.14%
DPS 11.93 13.91 8.06 3.43 0.00 0.00 0.00 -
NAPS 0.1701 0.2014 0.1648 0.1768 0.1634 0.1311 0.1084 7.79%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 2.22 2.39 23.00 10.90 5.10 4.58 3.84 -
P/RPS 0.35 0.39 4.35 2.45 1.54 1.75 1.92 -24.68%
P/EPS 1.62 1.59 18.80 11.96 10.98 15.08 34.93 -40.03%
EY 61.62 62.99 5.32 8.36 9.11 6.63 2.86 66.73%
DY 81.08 89.02 5.48 4.91 0.00 0.00 0.00 -
P/NAPS 0.86 0.78 8.91 3.95 2.00 2.25 2.25 -14.79%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 22/07/09 22/07/08 20/07/07 20/07/06 21/07/05 22/07/04 22/07/03 -
Price 2.22 2.36 22.90 11.50 5.60 4.74 4.04 -
P/RPS 0.35 0.39 4.33 2.59 1.69 1.81 2.02 -25.31%
P/EPS 1.62 1.57 18.72 12.62 12.06 15.61 36.74 -40.53%
EY 61.62 63.79 5.34 7.93 8.29 6.41 2.72 68.13%
DY 81.08 90.15 5.50 4.65 0.00 0.00 0.00 -
P/NAPS 0.86 0.77 8.88 4.17 2.20 2.32 2.36 -15.47%

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