[CDB] YoY TTM Result on 30-Jun-2007 [#2]

Stock
[CDB] CELCOMDIGI BERHAD
Announcement Date
20-Jul-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 5.73%
YoY- 33.87%
Quarter Report
Latest QR
Upcoming QR
CDB's Result
CDB's Financial Summary
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 5,111,832 4,877,492 4,650,265 3,960,081 3,337,538 2,494,978 1,971,029 17.20%
PBT 1,426,551 1,443,679 1,561,383 1,232,806 955,335 492,543 322,838 28.08%
Tax -379,322 -381,590 -406,576 -316,104 -270,564 -143,419 -93,887 26.18%
NP 1,047,229 1,062,089 1,154,807 916,702 684,771 349,124 228,951 28.82%
-
NP to SH 1,047,229 1,062,089 1,154,807 916,702 684,771 349,124 228,951 28.82%
-
Tax Rate 26.59% 26.43% 26.04% 25.64% 28.32% 29.12% 29.08% -
Total Cost 4,064,603 3,815,403 3,495,458 3,043,379 2,652,767 2,145,854 1,742,078 15.15%
-
Net Worth 1,384,263 1,995,298 2,362,589 1,933,593 2,073,659 1,916,654 1,538,044 -1.73%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 1,547,101 1,399,300 1,631,989 945,176 401,959 - - -
Div Payout % 147.73% 131.75% 141.32% 103.11% 58.70% - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 1,384,263 1,995,298 2,362,589 1,933,593 2,073,659 1,916,654 1,538,044 -1.73%
NOSH 777,675 776,380 767,074 749,455 751,325 751,629 753,943 0.51%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 20.49% 21.78% 24.83% 23.15% 20.52% 13.99% 11.62% -
ROE 75.65% 53.23% 48.88% 47.41% 33.02% 18.22% 14.89% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 657.32 628.23 606.23 528.39 444.22 331.94 261.43 16.60%
EPS 134.66 136.80 150.55 122.32 91.14 46.45 30.37 28.15%
DPS 199.00 180.00 212.75 126.00 53.50 0.00 0.00 -
NAPS 1.78 2.57 3.08 2.58 2.76 2.55 2.04 -2.24%
Adjusted Per Share Value based on latest NOSH - 749,455
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 43.57 41.58 39.64 33.76 28.45 21.27 16.80 17.20%
EPS 8.93 9.05 9.84 7.81 5.84 2.98 1.95 28.85%
DPS 13.19 11.93 13.91 8.06 3.43 0.00 0.00 -
NAPS 0.118 0.1701 0.2014 0.1648 0.1768 0.1634 0.1311 -1.73%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 2.30 2.22 2.39 23.00 10.90 5.10 4.58 -
P/RPS 0.35 0.35 0.39 4.35 2.45 1.54 1.75 -23.51%
P/EPS 1.71 1.62 1.59 18.80 11.96 10.98 15.08 -30.41%
EY 58.55 61.62 62.99 5.32 8.36 9.11 6.63 43.74%
DY 86.52 81.08 89.02 5.48 4.91 0.00 0.00 -
P/NAPS 1.29 0.86 0.78 8.91 3.95 2.00 2.25 -8.85%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 20/07/10 22/07/09 22/07/08 20/07/07 20/07/06 21/07/05 22/07/04 -
Price 2.37 2.22 2.36 22.90 11.50 5.60 4.74 -
P/RPS 0.36 0.35 0.39 4.33 2.59 1.69 1.81 -23.58%
P/EPS 1.76 1.62 1.57 18.72 12.62 12.06 15.61 -30.48%
EY 56.82 61.62 63.79 5.34 7.93 8.29 6.41 43.83%
DY 83.97 81.08 90.15 5.50 4.65 0.00 0.00 -
P/NAPS 1.33 0.86 0.77 8.88 4.17 2.20 2.32 -8.85%

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