[CDB] YoY TTM Result on 30-Jun-2008 [#2]

Stock

[CDB] CELCOMDIGI BERHAD

Announcement Date

22-Jul-2008

Admission Sponsor

Sponsor

Financial Year

31-Dec-2008

Quarter

30-Jun-2008 [#2]

Profit Trend

QoQ- 4.34%

YoY- 25.97%

Quarter Report

CDB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
TTM Result
Revenue	5,679,564	5,111,832	4,877,492	4,650,265	3,960,081	3,337,538	2,494,978	14.68%
YoY %	11.11%	4.80%	4.89%	17.43%	18.65%	33.77%	-	-
Horiz. %	227.64%	204.88%	195.49%	186.39%	158.72%	133.77%	100.00%	-
PBT	1,613,189	1,426,551	1,443,679	1,561,383	1,232,806	955,335	492,543	21.85%
YoY %	13.08%	-1.19%	-7.54%	26.65%	29.04%	93.96%	-	-
Horiz. %	327.52%	289.63%	293.11%	317.00%	250.29%	193.96%	100.00%	-
Tax	-424,135	-379,322	-381,590	-406,576	-316,104	-270,564	-143,419	19.79%
YoY %	-11.81%	0.59%	6.15%	-28.62%	-16.83%	-88.65%	-	-
Horiz. %	295.73%	264.49%	266.07%	283.49%	220.41%	188.65%	100.00%	-
NP	1,189,054	1,047,229	1,062,089	1,154,807	916,702	684,771	349,124	22.64%
YoY %	13.54%	-1.40%	-8.03%	25.97%	33.87%	96.14%	-	-
Horiz. %	340.58%	299.96%	304.22%	330.77%	262.57%	196.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,189,054	1,047,229	1,062,089	1,154,807	916,702	684,771	349,124	22.64%
YoY %	13.54%	-1.40%	-8.03%	25.97%	33.87%	96.14%	-	-
Horiz. %	340.58%	299.96%	304.22%	330.77%	262.57%	196.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.29%	26.59%	26.43%	26.04%	25.64%	28.32%	29.12%	-
YoY %	-1.13%	0.61%	1.50%	1.56%	-9.46%	-2.75%	-	-
Horiz. %	90.28%	91.31%	90.76%	89.42%	88.05%	97.25%	100.00%	-
Total Cost	4,490,510	4,064,603	3,815,403	3,495,458	3,043,379	2,652,767	2,145,854	13.09%
YoY %	10.48%	6.53%	9.15%	14.85%	14.72%	23.62%	-	-
Horiz. %	209.26%	189.42%	177.80%	162.89%	141.83%	123.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,243,778	1,384,263	1,995,298	2,362,589	1,933,593	2,073,659	1,916,654	-6.95%
YoY %	-10.15%	-30.62%	-15.55%	22.19%	-6.75%	8.19%	-	-
Horiz. %	64.89%	72.22%	104.10%	123.27%	100.88%	108.19%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Dividend
Div	1,290,937	1,547,101	1,399,300	1,631,989	945,176	401,959	-	-
YoY %	-16.56%	10.56%	-14.26%	72.67%	135.14%	0.00%	-	-
Horiz. %	321.16%	384.89%	348.12%	406.01%	235.14%	100.00%	-	-
Div Payout %	108.57%	147.73%	131.75%	141.32%	103.11%	58.70%	-	-
YoY %	-26.51%	12.13%	-6.77%	37.06%	75.66%	0.00%	-	-
Horiz. %	184.96%	251.67%	224.45%	240.75%	175.66%	100.00%	-	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Equity
Net Worth	1,243,778	1,384,263	1,995,298	2,362,589	1,933,593	2,073,659	1,916,654	-6.95%
YoY %	-10.15%	-30.62%	-15.55%	22.19%	-6.75%	8.19%	-	-
Horiz. %	64.89%	72.22%	104.10%	123.27%	100.88%	108.19%	100.00%	-
NOSH	777,361	777,675	776,380	767,074	749,455	751,325	751,629	0.56%
YoY %	-0.04%	0.17%	1.21%	2.35%	-0.25%	-0.04%	-	-
Horiz. %	103.42%	103.47%	103.29%	102.05%	99.71%	99.96%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Ratio Analysis
NP Margin	20.94%	20.49%	21.78%	24.83%	23.15%	20.52%	13.99%	-
YoY %	2.20%	-5.92%	-12.28%	7.26%	12.82%	46.68%	-	-
Horiz. %	149.68%	146.46%	155.68%	177.48%	165.48%	146.68%	100.00%	-
ROE	95.60%	75.65%	53.23%	48.88%	47.41%	33.02%	18.22%	-
YoY %	26.37%	42.12%	8.90%	3.10%	43.58%	81.23%	-	-
Horiz. %	524.70%	415.20%	292.15%	268.28%	260.21%	181.23%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Per Share
RPS	730.62	657.32	628.23	606.23	528.39	444.22	331.94	14.04%
YoY %	11.15%	4.63%	3.63%	14.73%	18.95%	33.83%	-	-
Horiz. %	220.11%	198.02%	189.26%	182.63%	159.18%	133.83%	100.00%	-
EPS	152.96	134.66	136.80	150.55	122.32	91.14	46.45	21.96%
YoY %	13.59%	-1.56%	-9.13%	23.08%	34.21%	96.21%	-	-
Horiz. %	329.30%	289.90%	294.51%	324.11%	263.34%	196.21%	100.00%	-
DPS	166.00	199.00	180.00	212.75	126.00	53.50	0.00	-
YoY %	-16.58%	10.56%	-15.39%	68.85%	135.51%	0.00%	-	-
Horiz. %	310.28%	371.96%	336.45%	397.66%	235.51%	100.00%	-	-
NAPS	1.60	1.78	2.57	3.08	2.58	2.76	2.55	-7.47%
YoY %	-10.11%	-30.74%	-16.56%	19.38%	-6.52%	8.24%	-	-
Horiz. %	62.75%	69.80%	100.78%	120.78%	101.18%	108.24%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Adjusted Per Share Value based on latest NOSH - 767,074
RPS	48.41	43.57	41.58	39.64	33.76	28.45	21.27	14.68%
YoY %	11.11%	4.79%	4.89%	17.42%	18.66%	33.76%	-	-
Horiz. %	227.60%	204.84%	195.49%	186.37%	158.72%	133.76%	100.00%	-
EPS	10.14	8.93	9.05	9.84	7.81	5.84	2.98	22.62%
YoY %	13.55%	-1.33%	-8.03%	25.99%	33.73%	95.97%	-	-
Horiz. %	340.27%	299.66%	303.69%	330.20%	262.08%	195.97%	100.00%	-
DPS	11.00	13.19	11.93	13.91	8.06	3.43	0.00	-
YoY %	-16.60%	10.56%	-14.23%	72.58%	134.99%	0.00%	-	-
Horiz. %	320.70%	384.55%	347.81%	405.54%	234.99%	100.00%	-	-
NAPS	0.106	0.118	0.1701	0.2014	0.1648	0.1768	0.1634	-6.95%
YoY %	-10.17%	-30.63%	-15.54%	22.21%	-6.79%	8.20%	-	-
Horiz. %	64.87%	72.22%	104.10%	123.26%	100.86%	108.20%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	-
Price	2.90	2.30	2.22	2.39	23.00	10.90	5.10	-
P/RPS	0.40	0.35	0.35	0.39	4.35	2.45	1.54	-20.11%
YoY %	14.29%	0.00%	-10.26%	-91.03%	77.55%	59.09%	-	-
Horiz. %	25.97%	22.73%	22.73%	25.32%	282.47%	159.09%	100.00%	-
P/EPS	1.90	1.71	1.62	1.59	18.80	11.96	10.98	-25.34%
YoY %	11.11%	5.56%	1.89%	-91.54%	57.19%	8.93%	-	-
Horiz. %	17.30%	15.57%	14.75%	14.48%	171.22%	108.93%	100.00%	-
EY	52.74	58.55	61.62	62.99	5.32	8.36	9.11	33.98%
YoY %	-9.92%	-4.98%	-2.17%	1,084.02%	-36.36%	-8.23%	-	-
Horiz. %	578.92%	642.70%	676.40%	691.44%	58.40%	91.77%	100.00%	-
DY	57.24	86.52	81.08	89.02	5.48	4.91	0.00	-
YoY %	-33.84%	6.71%	-8.92%	1,524.45%	11.61%	0.00%	-	-
Horiz. %	1,165.78%	1,762.12%	1,651.32%	1,813.03%	111.61%	100.00%	-	-
P/NAPS	1.81	1.29	0.86	0.78	8.91	3.95	2.00	-1.64%
YoY %	40.31%	50.00%	10.26%	-91.25%	125.57%	97.50%	-	-
Horiz. %	90.50%	64.50%	43.00%	39.00%	445.50%	197.50%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Announcement Date
Date	20/07/11	20/07/10	22/07/09	22/07/08	20/07/07	20/07/06	21/07/05	-
Price	2.98	2.37	2.22	2.36	22.90	11.50	5.60	-
P/RPS	0.41	0.36	0.35	0.39	4.33	2.59	1.69	-21.01%
YoY %	13.89%	2.86%	-10.26%	-90.99%	67.18%	53.25%	-	-
Horiz. %	24.26%	21.30%	20.71%	23.08%	256.21%	153.25%	100.00%	-
P/EPS	1.95	1.76	1.62	1.57	18.72	12.62	12.06	-26.17%
YoY %	10.80%	8.64%	3.18%	-91.61%	48.34%	4.64%	-	-
Horiz. %	16.17%	14.59%	13.43%	13.02%	155.22%	104.64%	100.00%	-
EY	51.33	56.82	61.62	63.79	5.34	7.93	8.29	35.49%
YoY %	-9.66%	-7.79%	-3.40%	1,094.57%	-32.66%	-4.34%	-	-
Horiz. %	619.18%	685.40%	743.31%	769.48%	64.41%	95.66%	100.00%	-
DY	55.70	83.97	81.08	90.15	5.50	4.65	0.00	-
YoY %	-33.67%	3.56%	-10.06%	1,539.09%	18.28%	0.00%	-	-
Horiz. %	1,197.85%	1,805.81%	1,743.66%	1,938.71%	118.28%	100.00%	-	-
P/NAPS	1.86	1.33	0.86	0.77	8.88	4.17	2.20	-2.75%
YoY %	39.85%	54.65%	11.69%	-91.33%	112.95%	89.55%	-	-
Horiz. %	84.55%	60.45%	39.09%	35.00%	403.64%	189.55%	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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos